Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.92% first-year return on $40,950 initial cash invested.
-20.92%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$1,800
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $2,514 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,514
Mortgage P&I
57%
$1,035
Property Taxes
40%
$714
Home Insurance
4%
$68
HOA
13%
$229
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0