Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.71% first-year return on $42,483 initial cash invested.
-2.71%
Cash On Cash
6.22%
Cap Rate
0.99
DSCR
$1,799
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,483
Downpayment
20%
$40,460
Closing costs
1%
$2,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,799
Total Expenses
$1,895
Mortgage P&I
59%
$1,055
Property Taxes
16%
$289
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0