Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $41,790 initial cash invested.
-12.75%
Cash On Cash
4.18%
Cap Rate
0.65
DSCR
$1,392
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,392 income − $1,836 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,392
Total Expenses
$1,836
Mortgage P&I
77%
$1,067
Property Taxes
24%
$336
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0