Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.74% first-year return on $42,945 initial cash invested.
-2.74%
Cash On Cash
6.48%
Cap Rate
0.99
DSCR
$1,716
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,716 income − $1,814 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,716
Total Expenses
$1,814
Mortgage P&I
65%
$1,116
Property Taxes
10%
$178
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0