Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.57% first-year return on $40,194 initial cash invested.
-0.57%
Cash On Cash
6.78%
Cap Rate
1.06
DSCR
$1,610
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,629
Mortgage P&I
63%
$1,020
Property Taxes
8%
$127
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0