Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.58% first-year return on $41,118 initial cash invested.
-8.58%
Cash On Cash
5.22%
Cap Rate
0.8
DSCR
$1,700
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $1,994 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,994
Mortgage P&I
62%
$1,061
Property Taxes
19%
$321
Home Insurance
4%
$70
HOA
6%
$100
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0