Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.23% first-year return on $40,362 initial cash invested.
-2.23%
Cash On Cash
6.38%
Cap Rate
1.01
DSCR
$1,644
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $1,719 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,362
Downpayment
20%
$38,440
Closing costs
1%
$1,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,644
Total Expenses
$1,719
Mortgage P&I
62%
$1,015
Property Taxes
13%
$207
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0