Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $41,202 initial cash invested.
-5.13%
Cash On Cash
5.87%
Cap Rate
0.9
DSCR
$1,442
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $1,618 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,202
Downpayment
20%
$39,240
Closing costs
1%
$1,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,442
Total Expenses
$1,618
Mortgage P&I
74%
$1,063
Property Taxes
8%
$110
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0