Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $40,950 initial cash invested.
-3.43%
Cash On Cash
6.12%
Cap Rate
0.96
DSCR
$1,508
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $1,625 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,508
Total Expenses
$1,625
Mortgage P&I
69%
$1,037
Property Taxes
8%
$127
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0