Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $41,764 initial cash invested.
-9.4%
Cash On Cash
4.89%
Cap Rate
$1,580
Rent
-$327
Cashflow
$28,560
Annaul
$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
$1,580
Total Expenses
$1,907
Mortgage P&I
67%
$1,058
Property Taxes
2%
$33
Home Insurance
4%
$70
HOA
21%
$335
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...