Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.24% first-year return on $41,580 initial cash invested.
-9.24%
Cash On Cash
4.9%
Cap Rate
0.76
DSCR
$1,255
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,255 income − $1,575 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,255
Total Expenses
$1,575
Mortgage P&I
85%
$1,066
Property Taxes
9%
$113
Home Insurance
6%
$69
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0