Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $43,953 initial cash invested.
-7.75%
Cash On Cash
5.32%
Cap Rate
0.81
DSCR
$1,457
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,457 income − $1,741 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,953
Downpayment
20%
$41,860
Closing costs
1%
$2,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,457
Total Expenses
$1,741
Mortgage P&I
78%
$1,139
Property Taxes
10%
$147
Home Insurance
5%
$76
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0