Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.76% first-year return on $40,677 initial cash invested.
-6.76%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$1,232
Rent
-$229
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,232
Total Expenses
$1,461
Mortgage P&I
80%
$991
Property Taxes
7%
$89
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0