Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.05% first-year return on $41,727 initial cash invested.
-3.05%
Cash On Cash
6.2%
Cap Rate
0.97
DSCR
$1,520
Rent
-$106
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,727
Downpayment
20%
$39,740
Closing costs
1%
$1,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,626
Mortgage P&I
69%
$1,056
Property Taxes
8%
$115
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0