Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.82% first-year return on $41,076 initial cash invested.
-0.82%
Cash On Cash
6.72%
Cap Rate
1.05
DSCR
$1,655
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,655 income − $1,683 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,655
Total Expenses
$1,683
Mortgage P&I
63%
$1,040
Property Taxes
9%
$142
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0