Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.11% first-year return on $40,068 initial cash invested.
-1.11%
Cash On Cash
6.53%
Cap Rate
1.04
DSCR
$1,451
Rent
-$37
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,451
Total Expenses
$1,488
Mortgage P&I
69%
$1,003
Property Taxes
1%
$19
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0