Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.68% first-year return on $40,845 initial cash invested.
-0.68%
Cash On Cash
6.51%
Cap Rate
1.06
DSCR
$1,554
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $1,577 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,554
Total Expenses
$1,577
Mortgage P&I
64%
$1,000
Property Taxes
7%
$105
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0