Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.73% first-year return on $43,722 initial cash invested.
-3.73%
Cash On Cash
6.03%
Cap Rate
0.95
DSCR
$1,513
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$1,649
Mortgage P&I
73%
$1,107
Property Taxes
5%
$74
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0