Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.84% first-year return on $43,050 initial cash invested.
-2.84%
Cash On Cash
6.64%
Cap Rate
0.99
DSCR
$1,787
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $1,889 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$1,889
Mortgage P&I
64%
$1,148
Property Taxes
11%
$203
Home Insurance
4%
$72
HOA
0%
$2
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0