Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.86% first-year return on $41,979 initial cash invested.
-0.86%
Cash On Cash
6.63%
Cap Rate
1.05
DSCR
$1,570
Rent
-$30
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,600
Mortgage P&I
67%
$1,056
Property Taxes
4%
$67
Home Insurance
4%
$70
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...