Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.43% first-year return on $41,832 initial cash invested.
-0.43%
Cash On Cash
6.98%
Cap Rate
1.08
DSCR
$1,988
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $2,003 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,832
Downpayment
20%
$39,840
Closing costs
1%
$1,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,988
Total Expenses
$2,003
Mortgage P&I
54%
$1,075
Property Taxes
17%
$342
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0