Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.62% first-year return on $42,903 initial cash invested.
-1.62%
Cash On Cash
6.26%
Cap Rate
1.04
DSCR
$1,908
Rent
-$58
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$1,966
Mortgage P&I
54%
$1,029
Property Taxes
19%
$360
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0