Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.8% first-year return on $41,643 initial cash invested.
-2.8%
Cash On Cash
6.12%
Cap Rate
0.98
DSCR
$1,560
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,657 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,643
Downpayment
20%
$39,660
Closing costs
1%
$1,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,657
Mortgage P&I
66%
$1,030
Property Taxes
9%
$142
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0