Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $40,593 initial cash invested.
-6.77%
Cash On Cash
5.38%
Cap Rate
0.84
DSCR
$1,353
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,353 income − $1,582 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,593
Downpayment
20%
$38,660
Closing costs
1%
$1,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,353
Total Expenses
$1,582
Mortgage P&I
76%
$1,027
Property Taxes
10%
$131
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0