Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.82% first-year return on $43,764 initial cash invested.
-0.82%
Cash On Cash
6.6%
Cap Rate
1.05
DSCR
$1,639
Rent
-$30
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,639
Total Expenses
$1,669
Mortgage P&I
67%
$1,095
Property Taxes
4%
$66
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0