Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.05% first-year return on $41,517 initial cash invested.
-4.05%
Cash On Cash
6.01%
Cap Rate
0.94
DSCR
$1,650
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $1,790 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,790
Mortgage P&I
64%
$1,048
Property Taxes
15%
$244
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0