Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.05% first-year return on $40,341 initial cash invested.
-10.05%
Cash On Cash
4.64%
Cap Rate
0.73
DSCR
$1,140
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$1,478
Mortgage P&I
90%
$1,024
Property Taxes
8%
$88
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0