Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.6% first-year return on $40,971 initial cash invested.
-4.6%
Cash On Cash
5.89%
Cap Rate
0.91
DSCR
$1,342
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,342 income − $1,499 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,971
Downpayment
20%
$39,020
Closing costs
1%
$1,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,342
Total Expenses
$1,499
Mortgage P&I
78%
$1,047
Property Taxes
3%
$40
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0