Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $41,370 initial cash invested.
-6.29%
Cash On Cash
5.66%
Cap Rate
0.87
DSCR
$1,572
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $1,789 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,572
Total Expenses
$1,789
Mortgage P&I
68%
$1,068
Property Taxes
15%
$242
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0