Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.19% first-year return on $43,176 initial cash invested.
-0.19%
Cash On Cash
6.82%
Cap Rate
1.08
DSCR
$1,845
Rent
-$7
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$1,852
Mortgage P&I
59%
$1,083
Property Taxes
12%
$223
Home Insurance
4%
$67
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0