Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.81% first-year return on $41,580 initial cash invested.
-3.81%
Cash On Cash
5.98%
Cap Rate
0.95
DSCR
$1,591
Rent
-$132
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
$41,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,591
Total Expenses
$1,723
Mortgage P&I
65%
$1,039
Property Taxes
13%
$201
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0