Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.87% first-year return on $43,743 initial cash invested.
-5.87%
Cash On Cash
5.42%
Cap Rate
0.88
DSCR
$1,759
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,759 income − $1,973 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,759
Total Expenses
$1,973
Mortgage P&I
61%
$1,067
Property Taxes
21%
$374
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0