Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.83% first-year return on $43,029 initial cash invested.
-5.83%
Cash On Cash
5.68%
Cap Rate
0.88
DSCR
$1,421
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $1,630 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,421
Total Expenses
$1,630
Mortgage P&I
78%
$1,108
Property Taxes
6%
$81
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0