Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.14% first-year return on $42,945 initial cash invested.
-0.14%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$1,853
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,853
Total Expenses
$1,858
Mortgage P&I
55%
$1,024
Property Taxes
17%
$319
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0