Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.83% first-year return on $41,790 initial cash invested.
-5.83%
Cash On Cash
5.52%
Cap Rate
0.9
DSCR
$1,928
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,131
Mortgage P&I
53%
$1,023
Property Taxes
28%
$537
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0