Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.88% first-year return on $43,386 initial cash invested.
-2.88%
Cash On Cash
6.23%
Cap Rate
0.98
DSCR
$1,542
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$1,646
Mortgage P&I
71%
$1,099
Property Taxes
5%
$72
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0