Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $41,076 initial cash invested.
-11.51%
Cash On Cash
4.39%
Cap Rate
0.69
DSCR
$1,487
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,487 income − $1,881 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,487
Total Expenses
$1,881
Mortgage P&I
70%
$1,035
Property Taxes
26%
$390
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0