Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.12% first-year return on $41,643 initial cash invested.
-1.12%
Cash On Cash
6.65%
Cap Rate
1.05
DSCR
$1,734
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,773 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,643
Downpayment
20%
$39,660
Closing costs
1%
$1,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,734
Total Expenses
$1,773
Mortgage P&I
61%
$1,051
Property Taxes
12%
$201
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0