Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.2% first-year return on $43,113 initial cash invested.
-2.2%
Cash On Cash
6.61%
Cap Rate
1
DSCR
$1,555
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $1,634 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,555
Total Expenses
$1,634
Mortgage P&I
73%
$1,132
Property Taxes
1%
$23
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0