Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.87% first-year return on $43,680 initial cash invested.
-8.87%
Cash On Cash
4.98%
Cap Rate
0.78
DSCR
$1,492
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,492 income − $1,815 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,492
Total Expenses
$1,815
Mortgage P&I
75%
$1,112
Property Taxes
16%
$239
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0