Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.11% first-year return on $40,845 initial cash invested.
-6.11%
Cash On Cash
5.68%
Cap Rate
0.87
DSCR
$1,366
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $1,574 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,366
Total Expenses
$1,574
Mortgage P&I
78%
$1,061
Property Taxes
6%
$82
Home Insurance
5%
$70
HOA
0%
$6
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0