Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.52% first-year return on $40,257 initial cash invested.
-3.52%
Cash On Cash
6.39%
Cap Rate
0.96
DSCR
$1,590
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,708 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,257
Downpayment
20%
$38,340
Closing costs
1%
$1,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,708
Mortgage P&I
67%
$1,059
Property Taxes
11%
$167
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0