Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.56% first-year return on $41,517 initial cash invested.
-3.56%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$1,548
Rent
-$123
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,548
Total Expenses
$1,671
Mortgage P&I
68%
$1,051
Property Taxes
10%
$148
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0