Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $41,013 initial cash invested.
-6.52%
Cash On Cash
5.37%
Cap Rate
0.85
DSCR
$1,416
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,013
Downpayment
20%
$39,060
Closing costs
1%
$1,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,416
Total Expenses
$1,639
Mortgage P&I
72%
$1,026
Property Taxes
12%
$174
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0