Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $40,068 initial cash invested.
-7.25%
Cash On Cash
5.42%
Cap Rate
0.83
DSCR
$1,400
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $1,642 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,400
Total Expenses
$1,642
Mortgage P&I
74%
$1,034
Property Taxes
13%
$176
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0