Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.39% first-year return on $42,126 initial cash invested.
-4.39%
Cash On Cash
5.88%
Cap Rate
0.93
DSCR
$1,604
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,126
Downpayment
20%
$40,120
Closing costs
1%
$2,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,604
Total Expenses
$1,758
Mortgage P&I
66%
$1,057
Property Taxes
13%
$202
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0