Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.19% first-year return on $43,701 initial cash invested.
-0.19%
Cash On Cash
7.25%
Cap Rate
1.1
DSCR
$2,502
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,509 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,701
Downpayment
20%
$41,620
Closing costs
1%
$2,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$2,509
Mortgage P&I
46%
$1,140
Property Taxes
27%
$667
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0