Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.89% first-year return on $41,790 initial cash invested.
-0.89%
Cash On Cash
6.44%
Cap Rate
1.06
DSCR
$1,859
Rent
-$31
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
6.5%
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
$1,859
Total Expenses
$1,890
Mortgage P&I
54%
$1,006
Property Taxes
18%
$330
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0