Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.89% first-year return on $40,761 initial cash invested.
-3.89%
Cash On Cash
5.96%
Cap Rate
0.94
DSCR
$1,447
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,447
Total Expenses
$1,579
Mortgage P&I
71%
$1,024
Property Taxes
8%
$109
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0