Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.4% first-year return on $41,643 initial cash invested.
-3.4%
Cash On Cash
6.05%
Cap Rate
0.96
DSCR
$1,516
Rent
-$118
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,643
Downpayment
20%
$39,660
Closing costs
1%
$1,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,516
Total Expenses
$1,634
Mortgage P&I
69%
$1,042
Property Taxes
8%
$127
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0