Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.58% first-year return on $40,887 initial cash invested.
-4.58%
Cash On Cash
6.32%
Cap Rate
0.94
DSCR
$1,849
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $2,005 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,849
Total Expenses
$2,005
Mortgage P&I
59%
$1,089
Property Taxes
20%
$366
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0