Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.36% first-year return on $41,664 initial cash invested.
-5.36%
Cash On Cash
5.94%
Cap Rate
0.9
DSCR
$1,450
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $1,636 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,664
Downpayment
20%
$39,680
Closing costs
1%
$1,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,636
Mortgage P&I
76%
$1,096
Property Taxes
7%
$98
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0