Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $43,281 initial cash invested.
-11.73%
Cash On Cash
4.38%
Cap Rate
0.69
DSCR
$1,626
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $2,049 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,281
Downpayment
20%
$41,220
Closing costs
1%
$2,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,626
Total Expenses
$2,049
Mortgage P&I
67%
$1,094
Property Taxes
28%
$458
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0