Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.26% first-year return on $43,134 initial cash invested.
-4.26%
Cash On Cash
6.09%
Cap Rate
0.93
DSCR
$1,525
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,678 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,134
Downpayment
20%
$41,080
Closing costs
1%
$2,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$1,678
Mortgage P&I
73%
$1,119
Property Taxes
6%
$90
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0