Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $42,399 initial cash invested.
-6%
Cash On Cash
5.54%
Cap Rate
0.88
DSCR
$1,583
Rent
-$212
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,399
Downpayment
20%
$40,380
Closing costs
1%
$2,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,583
Total Expenses
$1,795
Mortgage P&I
67%
$1,065
Property Taxes
16%
$248
Home Insurance
4%
$71
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0