Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.21% first-year return on $41,811 initial cash invested.
-3.21%
Cash On Cash
6.16%
Cap Rate
0.98
DSCR
$1,778
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $1,890 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,811
Downpayment
20%
$39,820
Closing costs
1%
$1,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$1,890
Mortgage P&I
59%
$1,045
Property Taxes
18%
$312
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0