Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.71% first-year return on $42,483 initial cash invested.
-2.71%
Cash On Cash
6.42%
Cap Rate
0.99
DSCR
$1,774
Rent
-$96
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,483
Downpayment
20%
$40,460
Closing costs
1%
$2,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$1,870
Mortgage P&I
61%
$1,090
Property Taxes
14%
$249
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0