Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $43,239 initial cash invested.
-1.69%
Cash On Cash
6.49%
Cap Rate
1.03
DSCR
$1,842
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$1,903
Mortgage P&I
59%
$1,082
Property Taxes
15%
$272
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0