Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.39% first-year return on $40,299 initial cash invested.
-0.39%
Cash On Cash
7.22%
Cap Rate
1.07
DSCR
$1,712
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,725 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,299
Downpayment
20%
$38,380
Closing costs
1%
$1,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$1,725
Mortgage P&I
63%
$1,082
Property Taxes
8%
$134
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0