Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.6% first-year return on $43,092 initial cash invested.
-6.6%
Cash On Cash
5.63%
Cap Rate
0.86
DSCR
$1,618
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $1,855 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$1,855
Mortgage P&I
69%
$1,118
Property Taxes
15%
$244
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0