Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.84% first-year return on $41,685 initial cash invested.
-4.84%
Cash On Cash
6.01%
Cap Rate
0.91
DSCR
$1,407
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,407 income − $1,575 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,685
Downpayment
20%
$39,700
Closing costs
1%
$1,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,407
Total Expenses
$1,575
Mortgage P&I
78%
$1,092
Property Taxes
3%
$48
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0