Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.17% first-year return on $43,092 initial cash invested.
-2.17%
Cash On Cash
6.64%
Cap Rate
1.01
DSCR
$1,731
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $1,809 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,731
Total Expenses
$1,809
Mortgage P&I
65%
$1,127
Property Taxes
9%
$158
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0