Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.08% first-year return on $43,218 initial cash invested.
-8.08%
Cash On Cash
5.03%
Cap Rate
0.8
DSCR
$1,600
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $1,891 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,600
Total Expenses
$1,891
Mortgage P&I
67%
$1,073
Property Taxes
21%
$328
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0