Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.75% first-year return on $40,551 initial cash invested.
-11.75%
Cash On Cash
4.36%
Cap Rate
0.67
DSCR
$1,038
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,038 income − $1,435 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,038
Total Expenses
$1,435
Mortgage P&I
101%
$1,047
Property Taxes
5%
$50
Home Insurance
7%
$68
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0