Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.14% first-year return on $43,743 initial cash invested.
-4.14%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$1,851
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $2,002 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$2,002
Mortgage P&I
57%
$1,058
Property Taxes
21%
$392
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0