Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.36% first-year return on $41,538 initial cash invested.
-4.36%
Cash On Cash
6.05%
Cap Rate
0.94
DSCR
$1,767
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $1,918 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$1,918
Mortgage P&I
60%
$1,061
Property Taxes
19%
$328
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0