Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $41,790 initial cash invested.
-9.1%
Cash On Cash
4.92%
Cap Rate
0.78
DSCR
$1,834
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $2,151 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,834
Total Expenses
$2,151
Mortgage P&I
57%
$1,041
Property Taxes
31%
$563
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0