Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.53% first-year return on $41,454 initial cash invested.
-3.53%
Cash On Cash
5.99%
Cap Rate
0.95
DSCR
$1,422
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,454
Downpayment
20%
$39,480
Closing costs
1%
$1,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,422
Total Expenses
$1,544
Mortgage P&I
73%
$1,037
Property Taxes
4%
$63
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0