Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $41,391 initial cash invested.
-7.19%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$1,186
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,186
Total Expenses
$1,434
Mortgage P&I
83%
$985
Property Taxes
6%
$71
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0