Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.87% first-year return on $43,575 initial cash invested.
-4.87%
Cash On Cash
6.05%
Cap Rate
0.91
DSCR
$1,536
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,536 income − $1,713 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$1,713
Mortgage P&I
75%
$1,147
Property Taxes
6%
$93
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0