Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.25% first-year return on $43,323 initial cash invested.
-8.25%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$1,750
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $2,048 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,323
Downpayment
20%
$41,260
Closing costs
1%
$2,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,048
Mortgage P&I
61%
$1,073
Property Taxes
25%
$445
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0