Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.81% first-year return on $43,029 initial cash invested.
-8.81%
Cash On Cash
5.29%
Cap Rate
0.78
DSCR
$1,346
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,346 income − $1,662 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,346
Total Expenses
$1,662
Mortgage P&I
86%
$1,152
Property Taxes
6%
$86
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0