Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.52% first-year return on $41,286 initial cash invested.
-0.52%
Cash On Cash
7.21%
Cap Rate
1.06
DSCR
$1,752
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $1,770 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,752
Total Expenses
$1,770
Mortgage P&I
63%
$1,111
Property Taxes
7%
$131
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0