Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $43,596 initial cash invested.
-5.37%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$1,963
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $2,158 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,596
Downpayment
20%
$41,520
Closing costs
1%
$2,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,963
Total Expenses
$2,158
Mortgage P&I
54%
$1,054
Property Taxes
27%
$528
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0