Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $41,076 initial cash invested.
-3.01%
Cash On Cash
6.64%
Cap Rate
0.98
DSCR
$1,573
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,573 income − $1,676 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$1,676
Mortgage P&I
70%
$1,106
Property Taxes
6%
$91
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0