Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $41,181 initial cash invested.
-13.9%
Cash On Cash
3.96%
Cap Rate
0.61
DSCR
$1,192
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,192 income − $1,669 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,192
Total Expenses
$1,669
Mortgage P&I
89%
$1,064
Property Taxes
19%
$224
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0