Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $40,887 initial cash invested.
-11.92%
Cash On Cash
4.28%
Cap Rate
0.67
DSCR
$1,233
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,233 income − $1,639 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,233
Total Expenses
$1,639
Mortgage P&I
84%
$1,039
Property Taxes
18%
$220
Home Insurance
5%
$59
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0