Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.16% first-year return on $41,433 initial cash invested.
-3.16%
Cash On Cash
6.56%
Cap Rate
0.98
DSCR
$1,781
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $1,890 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,781
Total Expenses
$1,890
Mortgage P&I
62%
$1,098
Property Taxes
15%
$259
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0