Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.27% first-year return on $43,260 initial cash invested.
-5.27%
Cash On Cash
5.91%
Cap Rate
0.9
DSCR
$1,594
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $1,784 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,594
Total Expenses
$1,784
Mortgage P&I
71%
$1,124
Property Taxes
11%
$171
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0