Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.82% first-year return on $41,790 initial cash invested.
-3.82%
Cash On Cash
6.55%
Cap Rate
0.97
DSCR
$1,911
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $2,044 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$2,044
Mortgage P&I
59%
$1,124
Property Taxes
18%
$350
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0