Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $43,680 initial cash invested.
-11.1%
Cash On Cash
4.27%
Cap Rate
0.68
DSCR
$1,156
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,156 income − $1,560 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,680
Downpayment
20%
$41,600
Closing costs
1%
$2,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,156
Total Expenses
$1,560
Mortgage P&I
94%
$1,086
Property Taxes
9%
$100
Home Insurance
6%
$73
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0