Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.26% first-year return on $40,782 initial cash invested.
-0.26%
Cash On Cash
6.94%
Cap Rate
1.07
DSCR
$1,674
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,683 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,674
Total Expenses
$1,683
Mortgage P&I
63%
$1,048
Property Taxes
8%
$132
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0