Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $40,383 initial cash invested.
-6.83%
Cash On Cash
5.52%
Cap Rate
0.84
DSCR
$1,318
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,383
Downpayment
20%
$38,460
Closing costs
1%
$1,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,318
Total Expenses
$1,548
Mortgage P&I
80%
$1,049
Property Taxes
7%
$86
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0