Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $42,420 initial cash invested.
-5.15%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$1,512
Rent
-$182
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,512
Total Expenses
$1,694
Mortgage P&I
67%
$1,008
Property Taxes
15%
$220
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0