Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.91% first-year return on $40,845 initial cash invested.
-3.91%
Cash On Cash
5.93%
Cap Rate
0.95
DSCR
$1,598
Rent
-$133
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,598
Total Expenses
$1,731
Mortgage P&I
63%
$1,014
Property Taxes
14%
$231
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0