Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.29% first-year return on $41,874 initial cash invested.
-2.29%
Cash On Cash
6.05%
Cap Rate
0.99
DSCR
$1,461
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,461 income − $1,541 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,874
Downpayment
20%
$39,880
Closing costs
1%
$1,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,461
Total Expenses
$1,541
Mortgage P&I
69%
$1,012
Property Taxes
5%
$73
Home Insurance
5%
$76
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0