Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.39% first-year return on $41,433 initial cash invested.
-1.39%
Cash On Cash
6.63%
Cap Rate
1.03
DSCR
$1,687
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $1,735 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$1,735
Mortgage P&I
62%
$1,054
Property Taxes
10%
$173
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0