Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.81% first-year return on $41,664 initial cash invested.
-0.81%
Cash On Cash
6.53%
Cap Rate
1.05
DSCR
$1,667
Rent
-$28
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,664
Downpayment
20%
$39,680
Closing costs
1%
$1,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,667
Total Expenses
$1,695
Mortgage P&I
61%
$1,025
Property Taxes
10%
$167
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0