Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.1% first-year return on $41,496 initial cash invested.
-6.1%
Cash On Cash
5.93%
Cap Rate
0.89
DSCR
$1,894
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $2,105 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,894
Total Expenses
$2,105
Mortgage P&I
58%
$1,093
Property Taxes
24%
$453
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0