Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $43,848 initial cash invested.
-7.28%
Cash On Cash
5.49%
Cap Rate
0.84
DSCR
$1,663
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,663 income − $1,929 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,663
Total Expenses
$1,929
Mortgage P&I
68%
$1,138
Property Taxes
17%
$285
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0