Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $43,449 initial cash invested.
-9.92%
Cash On Cash
4.72%
Cap Rate
0.75
DSCR
$1,733
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $2,092 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,449
Downpayment
20%
$41,380
Closing costs
1%
$2,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,733
Total Expenses
$2,092
Mortgage P&I
63%
$1,086
Property Taxes
27%
$467
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0