Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.26% first-year return on $43,155 initial cash invested.
-6.26%
Cash On Cash
5.37%
Cap Rate
0.88
DSCR
$2,014
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,239 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,155
Downpayment
20%
$41,100
Closing costs
1%
$2,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$2,239
Mortgage P&I
52%
$1,043
Property Taxes
29%
$588
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0