Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.68% first-year return on $43,344 initial cash invested.
-13.68%
Cash On Cash
3.94%
Cap Rate
0.61
DSCR
$1,187
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,187 income − $1,681 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,344
Downpayment
20%
$41,280
Closing costs
1%
$2,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,187
Total Expenses
$1,681
Mortgage P&I
94%
$1,112
Property Taxes
16%
$187
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0