Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.56% first-year return on $43,197 initial cash invested.
-3.56%
Cash On Cash
6.12%
Cap Rate
0.95
DSCR
$1,472
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $1,600 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,472
Total Expenses
$1,600
Mortgage P&I
75%
$1,103
Property Taxes
2%
$34
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0