Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.03% first-year return on $40,803 initial cash invested.
-9.03%
Cash On Cash
5.29%
Cap Rate
0.79
DSCR
$1,465
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $1,772 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,465
Total Expenses
$1,772
Mortgage P&I
74%
$1,091
Property Taxes
16%
$235
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0