Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.41% first-year return on $41,764 initial cash invested.
-6.41%
Cash On Cash
5.56%
Cap Rate
0.87
DSCR
$1,720
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$1,720
Total Expenses
$1,943
Mortgage P&I
62%
$1,058
Property Taxes
2%
$33
Home Insurance
4%
$70
HOA
19%
$335
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0