Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.66% first-year return on $40,572 initial cash invested.
-2.66%
Cash On Cash
6.1%
Cap Rate
0.99
DSCR
$1,611
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $1,701 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,572
Downpayment
20%
$38,640
Closing costs
1%
$1,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,611
Total Expenses
$1,701
Mortgage P&I
62%
$991
Property Taxes
14%
$220
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0