Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.06% first-year return on $41,139 initial cash invested.
-7.06%
Cash On Cash
5.46%
Cap Rate
0.85
DSCR
$1,674
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,916 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,674
Total Expenses
$1,916
Mortgage P&I
63%
$1,049
Property Taxes
22%
$362
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0