Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.59% first-year return on $43,722 initial cash invested.
-6.59%
Cash On Cash
5.57%
Cap Rate
0.85
DSCR
$1,409
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $1,649 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,722
Downpayment
20%
$41,640
Closing costs
1%
$2,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,409
Total Expenses
$1,649
Mortgage P&I
81%
$1,136
Property Taxes
5%
$72
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0