Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.59% first-year return on $43,071 initial cash invested.
-1.59%
Cash On Cash
6.34%
Cap Rate
1.03
DSCR
$1,749
Rent
-$57
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,071
Downpayment
20%
$41,020
Closing costs
1%
$2,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,749
Total Expenses
$1,806
Mortgage P&I
60%
$1,054
Property Taxes
13%
$224
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0