Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.77% first-year return on $43,470 initial cash invested.
-5.77%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$1,385
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,385
Total Expenses
$1,594
Mortgage P&I
74%
$1,029
Property Taxes
10%
$134
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0