Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.18% first-year return on $40,467 initial cash invested.
-8.18%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$1,276
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,467
Downpayment
20%
$38,540
Closing costs
1%
$1,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,276
Total Expenses
$1,552
Mortgage P&I
75%
$954
Property Taxes
15%
$197
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0