Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.1% first-year return on $43,554 initial cash invested.
-5.1%
Cash On Cash
5.73%
Cap Rate
0.9
DSCR
$1,608
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $1,793 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,554
Downpayment
20%
$41,480
Closing costs
1%
$2,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,608
Total Expenses
$1,793
Mortgage P&I
68%
$1,096
Property Taxes
7%
$106
Home Insurance
5%
$74
HOA
6%
$100
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0