Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.08% first-year return on $43,827 initial cash invested.
-21.08%
Cash On Cash
2.33%
Cap Rate
0.36
DSCR
$1,107
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,107 income − $1,877 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,827
Downpayment
20%
$41,740
Closing costs
1%
$2,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,107
Total Expenses
$1,877
Mortgage P&I
101%
$1,120
Property Taxes
35%
$382
Home Insurance
8%
$88
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0