Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.21% first-year return on $43,890 initial cash invested.
-6.21%
Cash On Cash
5.55%
Cap Rate
0.87
DSCR
$1,688
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,915 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,915
Mortgage P&I
66%
$1,109
Property Taxes
17%
$295
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0