Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.15% first-year return on $41,391 initial cash invested.
-6.15%
Cash On Cash
5.32%
Cap Rate
0.86
DSCR
$1,456
Rent
-$212
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,456
Total Expenses
$1,668
Mortgage P&I
70%
$1,013
Property Taxes
13%
$196
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0