Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.89% first-year return on $40,530 initial cash invested.
-0.89%
Cash On Cash
6.69%
Cap Rate
1.05
DSCR
$1,656
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,686 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,656
Total Expenses
$1,686
Mortgage P&I
62%
$1,023
Property Taxes
10%
$164
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0