Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.19% first-year return on $43,890 initial cash invested.
-2.19%
Cash On Cash
6.2%
Cap Rate
1
DSCR
$1,497
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,577 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,497
Total Expenses
$1,577
Mortgage P&I
72%
$1,084
Property Taxes
2%
$30
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0