Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.84% first-year return on $41,118 initial cash invested.
-1.84%
Cash On Cash
6.43%
Cap Rate
1.03
DSCR
$1,800
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,863 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,863
Mortgage P&I
57%
$1,022
Property Taxes
17%
$300
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0