Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.87% first-year return on $40,509 initial cash invested.
-1.87%
Cash On Cash
6.62%
Cap Rate
1.02
DSCR
$1,631
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $1,694 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,631
Total Expenses
$1,694
Mortgage P&I
64%
$1,045
Property Taxes
9%
$154
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0