Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.22% first-year return on $43,701 initial cash invested.
-0.22%
Cash On Cash
7.01%
Cap Rate
1.07
DSCR
$1,741
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $1,749 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,701
Downpayment
20%
$41,620
Closing costs
1%
$2,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$1,749
Mortgage P&I
65%
$1,136
Property Taxes
5%
$79
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0