Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $43,680 initial cash invested.
-9.04%
Cash On Cash
4.87%
Cap Rate
0.77
DSCR
$1,602
Rent
-$329
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,602
Total Expenses
$1,931
Mortgage P&I
68%
$1,093
Property Taxes
21%
$334
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0