Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.77% first-year return on $41,811 initial cash invested.
-0.77%
Cash On Cash
6.75%
Cap Rate
1.05
DSCR
$1,618
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $1,645 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,811
Downpayment
20%
$39,820
Closing costs
1%
$1,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$1,645
Mortgage P&I
66%
$1,066
Property Taxes
6%
$93
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0