Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.65% first-year return on $40,152 initial cash invested.
-5.65%
Cash On Cash
5.51%
Cap Rate
0.87
DSCR
$1,248
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,248 income − $1,437 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,152
Downpayment
20%
$38,240
Closing costs
1%
$1,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,248
Total Expenses
$1,437
Mortgage P&I
81%
$1,005
Property Taxes
3%
$40
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0