Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.18% first-year return on $40,194 initial cash invested.
-2.18%
Cash On Cash
6.45%
Cap Rate
1.01
DSCR
$1,581
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $1,654 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,581
Total Expenses
$1,654
Mortgage P&I
65%
$1,022
Property Taxes
9%
$149
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0