Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.17% first-year return on $41,265 initial cash invested.
-8.17%
Cash On Cash
5.06%
Cap Rate
0.79
DSCR
$1,296
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $1,577 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,296
Total Expenses
$1,577
Mortgage P&I
81%
$1,045
Property Taxes
10%
$128
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0