Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $43,050 initial cash invested.
-18.15%
Cash On Cash
3.06%
Cap Rate
0.47
DSCR
$1,078
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,078 income − $1,729 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,078
Total Expenses
$1,729
Mortgage P&I
104%
$1,119
Property Taxes
24%
$257
Home Insurance
7%
$72
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0