Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.3% first-year return on $43,764 initial cash invested.
-32.3%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$1,351
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,351 income − $2,529 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,351
Total Expenses
$2,529
Mortgage P&I
77%
$1,042
Property Taxes
66%
$895
Home Insurance
13%
$173
HOA
5%
$67
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0