Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.06% first-year return on $41,118 initial cash invested.
-3.06%
Cash On Cash
6.15%
Cap Rate
0.98
DSCR
$1,606
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,606
Total Expenses
$1,711
Mortgage P&I
64%
$1,029
Property Taxes
12%
$195
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0