Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.25% first-year return on $43,008 initial cash invested.
-5.25%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$1,440
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $1,628 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,008
Downpayment
20%
$40,960
Closing costs
1%
$2,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,628
Mortgage P&I
72%
$1,040
Property Taxes
10%
$148
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0