Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $41,790 initial cash invested.
-15.33%
Cash On Cash
3.55%
Cap Rate
0.57
DSCR
$1,614
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $2,148 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$2,148
Mortgage P&I
65%
$1,042
Property Taxes
38%
$616
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0