Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.43% first-year return on $40,509 initial cash invested.
-2.43%
Cash On Cash
6.43%
Cap Rate
1
DSCR
$1,575
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $1,657 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$1,657
Mortgage P&I
66%
$1,037
Property Taxes
9%
$142
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0