Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.41% first-year return on $43,722 initial cash invested.
-7.41%
Cash On Cash
5.15%
Cap Rate
0.82
DSCR
$1,608
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $1,878 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,608
Total Expenses
$1,878
Mortgage P&I
67%
$1,084
Property Taxes
17%
$267
Home Insurance
4%
$68
HOA
3%
$42
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0