Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.24% first-year return on $41,517 initial cash invested.
-1.24%
Cash On Cash
6.69%
Cap Rate
1.04
DSCR
$1,665
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,708 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,708
Mortgage P&I
64%
$1,063
Property Taxes
10%
$162
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0