Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.11% first-year return on $42,819 initial cash invested.
-6.11%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$1,533
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,751
Mortgage P&I
69%
$1,053
Property Taxes
15%
$225
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0