Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.9% first-year return on $41,370 initial cash invested.
-4.9%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$1,733
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $1,902 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,733
Total Expenses
$1,902
Mortgage P&I
61%
$1,049
Property Taxes
19%
$334
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0