Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.11% first-year return on $40,929 initial cash invested.
-1.11%
Cash On Cash
6.54%
Cap Rate
1.05
DSCR
$1,853
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,853
Total Expenses
$1,891
Mortgage P&I
54%
$1,008
Property Taxes
18%
$333
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0