Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.82% first-year return on $43,890 initial cash invested.
-5.82%
Cash On Cash
5.78%
Cap Rate
0.9
DSCR
$1,903
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,903 income − $2,116 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,903
Total Expenses
$2,116
Mortgage P&I
59%
$1,125
Property Taxes
22%
$424
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0