Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.84% first-year return on $41,517 initial cash invested.
-3.84%
Cash On Cash
6.11%
Cap Rate
0.94
DSCR
$1,471
Rent
-$133
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,471
Total Expenses
$1,604
Mortgage P&I
72%
$1,066
Property Taxes
6%
$85
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0