Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.9% first-year return on $41,118 initial cash invested.
-5.9%
Cash On Cash
5.62%
Cap Rate
0.88
DSCR
$1,506
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $1,708 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,506
Total Expenses
$1,708
Mortgage P&I
69%
$1,044
Property Taxes
13%
$203
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0