Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.6% first-year return on $40,362 initial cash invested.
-9.6%
Cash On Cash
4.76%
Cap Rate
0.74
DSCR
$1,118
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $1,441 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,362
Downpayment
20%
$38,440
Closing costs
1%
$1,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,118
Total Expenses
$1,441
Mortgage P&I
92%
$1,029
Property Taxes
5%
$51
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0