Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5% first-year return on $40,530 initial cash invested.
-5%
Cash On Cash
6.12%
Cap Rate
0.91
DSCR
$1,459
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,459 income − $1,628 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,459
Total Expenses
$1,628
Mortgage P&I
74%
$1,080
Property Taxes
7%
$98
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0