Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.62% first-year return on $43,659 initial cash invested.
-4.62%
Cash On Cash
5.9%
Cap Rate
0.92
DSCR
$1,607
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,775 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,659
Downpayment
20%
$41,580
Closing costs
1%
$2,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,607
Total Expenses
$1,775
Mortgage P&I
69%
$1,111
Property Taxes
11%
$174
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0