Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.97% first-year return on $43,386 initial cash invested.
-13.97%
Cash On Cash
4.08%
Cap Rate
0.61
DSCR
$1,294
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,294 income − $1,799 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,294
Total Expenses
$1,799
Mortgage P&I
88%
$1,142
Property Taxes
19%
$246
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0