Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.55% first-year return on $41,496 initial cash invested.
-5.55%
Cash On Cash
5.75%
Cap Rate
0.89
DSCR
$1,564
Rent
-$192
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,564
Total Expenses
$1,756
Mortgage P&I
68%
$1,061
Property Taxes
14%
$219
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0