Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.04% first-year return on $43,848 initial cash invested.
-1.04%
Cash On Cash
6.67%
Cap Rate
1.04
DSCR
$1,682
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,682 income − $1,720 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,682
Total Expenses
$1,720
Mortgage P&I
66%
$1,114
Property Taxes
5%
$90
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0