Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.97% first-year return on $40,467 initial cash invested.
-2.97%
Cash On Cash
6.14%
Cap Rate
0.98
DSCR
$1,599
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,599 income − $1,699 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,467
Downpayment
20%
$38,540
Closing costs
1%
$1,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,599
Total Expenses
$1,699
Mortgage P&I
63%
$1,006
Property Taxes
13%
$200
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0