Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.9% first-year return on $41,748 initial cash invested.
-2.9%
Cash On Cash
6.28%
Cap Rate
0.99
DSCR
$1,722
Rent
-$101
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,748
Downpayment
20%
$39,760
Closing costs
1%
$1,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$1,823
Mortgage P&I
61%
$1,055
Property Taxes
15%
$251
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0