Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.54% first-year return on $41,475 initial cash invested.
-4.54%
Cash On Cash
6.31%
Cap Rate
0.94
DSCR
$1,724
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $1,881 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,724
Total Expenses
$1,881
Mortgage P&I
64%
$1,110
Property Taxes
15%
$255
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0