Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.12% first-year return on $43,113 initial cash invested.
-6.12%
Cash On Cash
5.56%
Cap Rate
0.88
DSCR
$1,761
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,761 income − $1,981 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,113
Downpayment
20%
$41,060
Closing costs
1%
$2,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,761
Total Expenses
$1,981
Mortgage P&I
62%
$1,083
Property Taxes
21%
$363
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0