Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.1% first-year return on $41,580 initial cash invested.
-4.1%
Cash On Cash
6.03%
Cap Rate
0.93
DSCR
$1,400
Rent
-$142
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
$41,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,542
Mortgage P&I
76%
$1,067
Property Taxes
3%
$42
Home Insurance
5%
$69
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0