Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.81% first-year return on $43,491 initial cash invested.
-3.81%
Cash On Cash
6.1%
Cap Rate
0.95
DSCR
$1,594
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $1,732 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,491
Downpayment
20%
$41,420
Closing costs
1%
$2,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,594
Total Expenses
$1,732
Mortgage P&I
70%
$1,111
Property Taxes
9%
$137
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0