Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $40,677 initial cash invested.
-8.79%
Cash On Cash
4.75%
Cap Rate
0.76
DSCR
$1,196
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,196
Total Expenses
$1,494
Mortgage P&I
84%
$1,004
Property Taxes
9%
$110
Home Insurance
6%
$68
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0