Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.47% first-year return on $40,908 initial cash invested.
-1.47%
Cash On Cash
6.68%
Cap Rate
1.03
DSCR
$1,678
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,728 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,908
Downpayment
20%
$38,960
Closing costs
1%
$1,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$1,728
Mortgage P&I
63%
$1,050
Property Taxes
10%
$171
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0