Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.68% first-year return on $43,869 initial cash invested.
-0.68%
Cash On Cash
6.94%
Cap Rate
1.05
DSCR
$1,734
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,759 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,869
Downpayment
20%
$41,780
Closing costs
1%
$2,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,734
Total Expenses
$1,759
Mortgage P&I
66%
$1,147
Property Taxes
5%
$88
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0