Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $43,533 initial cash invested.
-5.07%
Cash On Cash
5.72%
Cap Rate
0.9
DSCR
$1,419
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,419 income − $1,603 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,533
Downpayment
20%
$41,460
Closing costs
1%
$2,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,419
Total Expenses
$1,603
Mortgage P&I
78%
$1,101
Property Taxes
4%
$58
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0