Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $43,680 initial cash invested.
-0.11%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$2,562
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $2,566 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,562
Total Expenses
$2,566
Mortgage P&I
43%
$1,100
Property Taxes
25%
$648
Home Insurance
3%
$73
HOA
3%
$79
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0