Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $43,890 initial cash invested.
-14%
Cash On Cash
3.96%
Cap Rate
0.6
DSCR
$1,191
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,191
Total Expenses
$1,703
Mortgage P&I
96%
$1,141
Property Taxes
15%
$179
Home Insurance
6%
$73
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0