Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.46% first-year return on $40,950 initial cash invested.
-3.46%
Cash On Cash
6.2%
Cap Rate
0.97
DSCR
$1,688
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,806 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,806
Mortgage P&I
62%
$1,042
Property Taxes
15%
$258
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0