Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.22% first-year return on $40,131 initial cash invested.
-8.22%
Cash On Cash
5.22%
Cap Rate
0.81
DSCR
$1,567
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,567 income − $1,842 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,567
Total Expenses
$1,842
Mortgage P&I
66%
$1,028
Property Taxes
22%
$344
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0