Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.62% first-year return on $40,866 initial cash invested.
-19.62%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$945
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$945 income − $1,613 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$945
Total Expenses
$1,613
Mortgage P&I
112%
$1,054
Property Taxes
26%
$244
Home Insurance
7%
$70
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0