Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $41,601 initial cash invested.
-15.2%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$1,592
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $2,119 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,601
Downpayment
20%
$39,620
Closing costs
1%
$1,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$2,119
Mortgage P&I
64%
$1,017
Property Taxes
39%
$617
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0