Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.48% first-year return on $43,911 initial cash invested.
-4.48%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,604
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $1,768 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,911
Downpayment
20%
$41,820
Closing costs
1%
$2,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,604
Total Expenses
$1,768
Mortgage P&I
71%
$1,141
Property Taxes
8%
$136
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0