Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.03% first-year return on $41,349 initial cash invested.
-0.03%
Cash On Cash
7.29%
Cap Rate
1.09
DSCR
$1,920
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $1,921 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,921
Mortgage P&I
57%
$1,101
Property Taxes
13%
$251
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0