Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.59% first-year return on $40,929 initial cash invested.
-7.59%
Cash On Cash
5.39%
Cap Rate
0.83
DSCR
$1,471
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $1,730 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,471
Total Expenses
$1,730
Mortgage P&I
72%
$1,061
Property Taxes
15%
$218
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0