Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.02% first-year return on $43,260 initial cash invested.
-5.02%
Cash On Cash
6.01%
Cap Rate
0.91
DSCR
$1,650
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $1,831 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,831
Mortgage P&I
68%
$1,130
Property Taxes
12%
$192
Home Insurance
5%
$81
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0