Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.41% first-year return on $43,638 initial cash invested.
-3.41%
Cash On Cash
6.42%
Cap Rate
0.97
DSCR
$1,735
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $1,859 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,638
Downpayment
20%
$41,560
Closing costs
1%
$2,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$1,859
Mortgage P&I
66%
$1,148
Property Taxes
11%
$185
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0