Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.3% first-year return on $41,433 initial cash invested.
-5.3%
Cash On Cash
5.69%
Cap Rate
0.9
DSCR
$1,499
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,499 income − $1,682 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,499
Total Expenses
$1,682
Mortgage P&I
70%
$1,043
Property Taxes
12%
$179
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0