Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $43,029 initial cash invested.
-12.94%
Cash On Cash
4.11%
Cap Rate
0.64
DSCR
$1,405
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $1,869 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,405
Total Expenses
$1,869
Mortgage P&I
78%
$1,095
Property Taxes
23%
$330
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0