Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $41,764 initial cash invested.
-10.23%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$1,540
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,764
Downpayment
20%
$39,775
Closing costs
1%
$1,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,896
Mortgage P&I
69%
$1,058
Property Taxes
2%
$33
Home Insurance
5%
$70
HOA
22%
$335
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...