Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.29% first-year return on $41,538 initial cash invested.
-5.29%
Cash On Cash
5.87%
Cap Rate
0.9
DSCR
$1,424
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $1,607 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,424
Total Expenses
$1,607
Mortgage P&I
76%
$1,079
Property Taxes
6%
$89
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0