Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.36% first-year return on $41,496 initial cash invested.
-8.36%
Cash On Cash
5.1%
Cap Rate
0.8
DSCR
$1,539
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $1,828 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,539
Total Expenses
$1,828
Mortgage P&I
68%
$1,051
Property Taxes
20%
$307
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0