Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.86% first-year return on $43,428 initial cash invested.
-4.86%
Cash On Cash
5.93%
Cap Rate
0.91
DSCR
$1,523
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $1,699 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,428
Downpayment
20%
$41,360
Closing costs
1%
$2,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,523
Total Expenses
$1,699
Mortgage P&I
74%
$1,122
Property Taxes
7%
$112
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0