Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.51% first-year return on $41,055 initial cash invested.
-2.51%
Cash On Cash
6.73%
Cap Rate
1
DSCR
$1,766
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $1,852 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,055
Downpayment
20%
$39,100
Closing costs
1%
$1,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,766
Total Expenses
$1,852
Mortgage P&I
62%
$1,094
Property Taxes
13%
$231
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0