Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.38% first-year return on $43,785 initial cash invested.
-25.38%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$773
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$773 income − $1,699 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,785
Downpayment
20%
$41,700
Closing costs
1%
$2,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$773
Total Expenses
$1,699
Mortgage P&I
146%
$1,132
Property Taxes
38%
$291
Home Insurance
10%
$75
HOA
0%
$0
Property Management
10%
$77
CapEx
5%
$39
Vacancy
6%
$46
Maintenance
5%
$39
Other
0%
$0