Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.82% first-year return on $43,344 initial cash invested.
-4.82%
Cash On Cash
6.01%
Cap Rate
0.92
DSCR
$1,661
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $1,835 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,344
Downpayment
20%
$41,280
Closing costs
1%
$2,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,661
Total Expenses
$1,835
Mortgage P&I
68%
$1,124
Property Taxes
12%
$191
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0