Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $43,365 initial cash invested.
-13.14%
Cash On Cash
4.12%
Cap Rate
0.64
DSCR
$1,579
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $2,054 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,365
Downpayment
20%
$41,300
Closing costs
1%
$2,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,579
Total Expenses
$2,054
Mortgage P&I
70%
$1,105
Property Taxes
30%
$468
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0