Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.93% first-year return on $43,764 initial cash invested.
-0.93%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$1,909
Rent
-$34
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
6.5%
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
$1,909
Total Expenses
$1,943
Mortgage P&I
55%
$1,054
Property Taxes
13%
$243
Home Insurance
4%
$78
HOA
4%
$72
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0