Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.91% first-year return on $40,866 initial cash invested.
-2.91%
Cash On Cash
6.26%
Cap Rate
0.98
DSCR
$1,525
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,624 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$1,624
Mortgage P&I
68%
$1,038
Property Taxes
7%
$110
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0