Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $41,118 initial cash invested.
-2.39%
Cash On Cash
6.2%
Cap Rate
0.99
DSCR
$1,486
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $1,568 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,486
Total Expenses
$1,568
Mortgage P&I
69%
$1,020
Property Taxes
6%
$92
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0