Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.9% first-year return on $43,134 initial cash invested.
-6.9%
Cash On Cash
5.34%
Cap Rate
0.83
DSCR
$1,290
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,290 income − $1,538 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,290
Total Expenses
$1,538
Mortgage P&I
85%
$1,098
Property Taxes
2%
$32
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0