Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $40,572 initial cash invested.
-1.69%
Cash On Cash
6.63%
Cap Rate
1.02
DSCR
$1,502
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,559 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,572
Downpayment
20%
$38,640
Closing costs
1%
$1,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$1,559
Mortgage P&I
70%
$1,050
Property Taxes
3%
$49
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0