Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $42,945 initial cash invested.
-8.41%
Cash On Cash
4.98%
Cap Rate
0.8
DSCR
$1,680
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,981 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,981
Mortgage P&I
63%
$1,065
Property Taxes
24%
$407
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0