Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.85% first-year return on $41,286 initial cash invested.
-4.85%
Cash On Cash
6.05%
Cap Rate
0.91
DSCR
$1,465
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $1,632 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,465
Total Expenses
$1,632
Mortgage P&I
74%
$1,086
Property Taxes
6%
$92
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0