Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.48% first-year return on $41,601 initial cash invested.
-5.48%
Cash On Cash
5.75%
Cap Rate
0.89
DSCR
$1,453
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,601
Downpayment
20%
$39,620
Closing costs
1%
$1,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,453
Total Expenses
$1,643
Mortgage P&I
73%
$1,066
Property Taxes
10%
$151
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0