Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.58% first-year return on $41,286 initial cash invested.
-0.58%
Cash On Cash
6.93%
Cap Rate
1.06
DSCR
$1,725
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $1,745 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,725
Total Expenses
$1,745
Mortgage P&I
62%
$1,069
Property Taxes
9%
$158
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0