Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.17% first-year return on $41,622 initial cash invested.
-12.17%
Cash On Cash
4.2%
Cap Rate
0.67
DSCR
$1,467
Rent
-$422
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
$41,622
Downpayment
20%
$39,640
Closing costs
1%
$1,982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,467
Total Expenses
$1,889
Mortgage P&I
71%
$1,042
Property Taxes
27%
$396
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0