Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.16% first-year return on $43,932 initial cash invested.
-2.16%
Cash On Cash
6.6%
Cap Rate
1
DSCR
$1,687
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $1,766 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,687
Total Expenses
$1,766
Mortgage P&I
68%
$1,146
Property Taxes
6%
$108
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0