Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $43,050 initial cash invested.
-18.09%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$665
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$665
Total Expenses
$1,314
Mortgage P&I
153%
$1,020
Property Taxes
8%
$50
Home Insurance
11%
$72
HOA
0%
$0
Property Management
10%
$66
CapEx
5%
$33
Vacancy
6%
$40
Maintenance
5%
$33
Other
0%
$0