Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $43,260 initial cash invested.
-5.58%
Cash On Cash
5.83%
Cap Rate
0.89
DSCR
$1,544
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $1,745 expenses = $201 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
$1,544
Total Expenses
$1,745
Mortgage P&I
73%
$1,124
Property Taxes
9%
$146
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0