Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.43% first-year return on $40,614 initial cash invested.
-4.43%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,484
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $1,634 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,484
Total Expenses
$1,634
Mortgage P&I
71%
$1,055
Property Taxes
9%
$140
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0