Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $41,034 initial cash invested.
-7.19%
Cash On Cash
5.47%
Cap Rate
0.84
DSCR
$1,504
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $1,750 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,034
Downpayment
20%
$39,080
Closing costs
1%
$1,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,504
Total Expenses
$1,750
Mortgage P&I
71%
$1,061
Property Taxes
15%
$229
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0