Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.21% first-year return on $40,509 initial cash invested.
-0.21%
Cash On Cash
6.62%
Cap Rate
1.08
DSCR
$1,695
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $1,702 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,695
Total Expenses
$1,702
Mortgage P&I
58%
$986
Property Taxes
12%
$204
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0