Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.29% first-year return on $43,029 initial cash invested.
-3.29%
Cash On Cash
6.12%
Cap Rate
0.98
DSCR
$1,862
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $1,980 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,862
Total Expenses
$1,980
Mortgage P&I
57%
$1,070
Property Taxes
19%
$354
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0