Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.75% first-year return on $43,722 initial cash invested.
-6.75%
Cash On Cash
5.3%
Cap Rate
0.84
DSCR
$1,478
Rent
-$246
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,478
Total Expenses
$1,724
Mortgage P&I
74%
$1,091
Property Taxes
12%
$178
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0