Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.55% first-year return on $40,950 initial cash invested.
-3.55%
Cash On Cash
6.2%
Cap Rate
0.97
DSCR
$1,797
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $1,918 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$1,918
Mortgage P&I
58%
$1,039
Property Taxes
19%
$341
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0