Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.04% first-year return on $41,475 initial cash invested.
-3.04%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$1,434
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $1,539 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,434
Total Expenses
$1,539
Mortgage P&I
73%
$1,051
Property Taxes
4%
$52
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0