Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.33% first-year return on $43,806 initial cash invested.
-6.33%
Cash On Cash
5.45%
Cap Rate
0.86
DSCR
$1,557
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $1,788 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,806
Downpayment
20%
$41,720
Closing costs
1%
$2,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,557
Total Expenses
$1,788
Mortgage P&I
71%
$1,101
Property Taxes
12%
$189
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0