Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $43,932 initial cash invested.
-9.04%
Cash On Cash
4.92%
Cap Rate
0.77
DSCR
$1,445
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,445 income − $1,776 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,932
Downpayment
20%
$41,840
Closing costs
1%
$2,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,445
Total Expenses
$1,776
Mortgage P&I
77%
$1,117
Property Taxes
14%
$209
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0