Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.24% first-year return on $41,538 initial cash invested.
-6.24%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$1,570
Rent
-$216
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,786
Mortgage P&I
64%
$1,006
Property Taxes
18%
$285
Home Insurance
4%
$70
HOA
1%
$18
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0