Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.24% first-year return on $40,656 initial cash invested.
-1.24%
Cash On Cash
6.46%
Cap Rate
1.04
DSCR
$1,615
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,656
Downpayment
20%
$38,720
Closing costs
1%
$1,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,615
Total Expenses
$1,657
Mortgage P&I
62%
$1,003
Property Taxes
10%
$163
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0