Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.26% first-year return on $41,769 initial cash invested.
-6.26%
Cash On Cash
5.56%
Cap Rate
0.86
DSCR
$1,385
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,385 income − $1,603 expenses = $218 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,769
Downpayment
20%
$39,780
Closing costs
1%
$1,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,385
Total Expenses
$1,603
Mortgage P&I
77%
$1,071
Property Taxes
7%
$103
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0