Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.01% first-year return on $41,790 initial cash invested.
-7.01%
Cash On Cash
5.35%
Cap Rate
0.85
DSCR
$1,728
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $1,972 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,728
Total Expenses
$1,972
Mortgage P&I
61%
$1,046
Property Taxes
24%
$407
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0