Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.73% first-year return on $40,950 initial cash invested.
-0.73%
Cash On Cash
6.43%
Cap Rate
1.06
DSCR
$1,706
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,706
Total Expenses
$1,731
Mortgage P&I
58%
$985
Property Taxes
14%
$235
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0