Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.06% first-year return on $43,680 initial cash invested.
-7.06%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$1,778
Rent
-$257
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
6.4%
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
$1,778
Total Expenses
$2,035
Mortgage P&I
59%
$1,043
Property Taxes
26%
$455
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0