Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $43,932 initial cash invested.
-4.97%
Cash On Cash
6.05%
Cap Rate
0.91
DSCR
$1,474
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,474 income − $1,656 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,474
Total Expenses
$1,656
Mortgage P&I
79%
$1,163
Property Taxes
2%
$35
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0