Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.46% first-year return on $43,050 initial cash invested.
-4.46%
Cash On Cash
5.94%
Cap Rate
0.92
DSCR
$1,438
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,598 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,438
Total Expenses
$1,598
Mortgage P&I
77%
$1,103
Property Taxes
3%
$49
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0