Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.3% first-year return on $41,790 initial cash invested.
-3.3%
Cash On Cash
6.07%
Cap Rate
0.97
DSCR
$1,615
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $1,730 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,615
Total Expenses
$1,730
Mortgage P&I
64%
$1,040
Property Taxes
12%
$189
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0