Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.88% first-year return on $42,945 initial cash invested.
-2.88%
Cash On Cash
6.63%
Cap Rate
1.02
DSCR
$2,410
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,513 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,410
Total Expenses
$2,513
Mortgage P&I
46%
$1,113
Property Taxes
29%
$702
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0