Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.36% first-year return on $40,551 initial cash invested.
-6.36%
Cash On Cash
5.69%
Cap Rate
0.86
DSCR
$1,292
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,292 income − $1,507 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,292
Total Expenses
$1,507
Mortgage P&I
82%
$1,065
Property Taxes
4%
$58
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0