Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $43,407 initial cash invested.
-3.37%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$1,697
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,407
Downpayment
20%
$41,340
Closing costs
1%
$2,067
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,697
Total Expenses
$1,819
Mortgage P&I
62%
$1,044
Property Taxes
15%
$260
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0