Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.34% first-year return on $40,950 initial cash invested.
-4.34%
Cash On Cash
5.97%
Cap Rate
0.92
DSCR
$1,373
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,373 income − $1,521 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,373
Total Expenses
$1,521
Mortgage P&I
76%
$1,049
Property Taxes
3%
$47
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0