Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.55% first-year return on $41,391 initial cash invested.
-6.55%
Cash On Cash
5.76%
Cap Rate
0.87
DSCR
$1,626
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $1,852 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,626
Total Expenses
$1,852
Mortgage P&I
67%
$1,091
Property Taxes
16%
$266
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0