Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -72.65% first-year return on $41,559 initial cash invested.
-72.65%
Cash On Cash
-8.28%
Cap Rate
-1.26
DSCR
$1,290
Rent
-$2,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,290 income − $3,806 expenses = $2,516 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$3,806
Mortgage P&I
84%
$1,087
Property Taxes
179%
$2,315
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0