Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $41,769 initial cash invested.
-8.76%
Cash On Cash
5.16%
Cap Rate
0.79
DSCR
$1,440
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $1,745 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,769
Downpayment
20%
$39,780
Closing costs
1%
$1,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,745
Mortgage P&I
76%
$1,088
Property Taxes
15%
$212
Home Insurance
5%
$71
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0