Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.24% first-year return on $43,554 initial cash invested.
-4.24%
Cash On Cash
6.14%
Cap Rate
0.94
DSCR
$1,771
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,771 income − $1,925 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,554
Downpayment
20%
$41,480
Closing costs
1%
$2,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,771
Total Expenses
$1,925
Mortgage P&I
64%
$1,126
Property Taxes
15%
$264
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0