Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.72% first-year return on $41,790 initial cash invested.
-7.72%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$1,784
Rent
-$269
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
6.3%
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
$1,784
Total Expenses
$2,053
Mortgage P&I
55%
$989
Property Taxes
30%
$531
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0