Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.63% first-year return on $43,743 initial cash invested.
-0.63%
Cash On Cash
6.41%
Cap Rate
1.06
DSCR
$1,654
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,654
Total Expenses
$1,677
Mortgage P&I
64%
$1,052
Property Taxes
7%
$120
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0