Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.69% first-year return on $43,218 initial cash invested.
-2.69%
Cash On Cash
6.05%
Cap Rate
0.99
DSCR
$1,661
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,218
Downpayment
20%
$41,160
Closing costs
1%
$2,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,661
Total Expenses
$1,758
Mortgage P&I
63%
$1,051
Property Taxes
12%
$201
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0