Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.19% first-year return on $43,218 initial cash invested.
-4.19%
Cash On Cash
6.21%
Cap Rate
0.95
DSCR
$1,859
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $2,010 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,218
Downpayment
20%
$41,160
Closing costs
1%
$2,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,859
Total Expenses
$2,010
Mortgage P&I
60%
$1,123
Property Taxes
18%
$338
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0