Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.23% first-year return on $40,278 initial cash invested.
-2.23%
Cash On Cash
6.51%
Cap Rate
1.02
DSCR
$1,893
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $1,968 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,893
Total Expenses
$1,968
Mortgage P&I
54%
$1,020
Property Taxes
20%
$387
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0