Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.95% first-year return on $41,538 initial cash invested.
-0.95%
Cash On Cash
6.67%
Cap Rate
1.05
DSCR
$1,648
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,648 income − $1,681 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,648
Total Expenses
$1,681
Mortgage P&I
64%
$1,051
Property Taxes
8%
$132
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0