Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.71% first-year return on $43,071 initial cash invested.
-4.71%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,708
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,877 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,071
Downpayment
20%
$41,020
Closing costs
1%
$2,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,708
Total Expenses
$1,877
Mortgage P&I
66%
$1,121
Property Taxes
14%
$243
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0