Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.52% first-year return on $41,706 initial cash invested.
-4.52%
Cash On Cash
6.13%
Cap Rate
0.93
DSCR
$1,621
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $1,778 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,706
Downpayment
20%
$39,720
Closing costs
1%
$1,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,621
Total Expenses
$1,778
Mortgage P&I
67%
$1,091
Property Taxes
12%
$196
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0