Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.23% first-year return on $43,890 initial cash invested.
-3.23%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$1,564
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,564
Total Expenses
$1,682
Mortgage P&I
71%
$1,103
Property Taxes
6%
$98
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0