Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.03% first-year return on $43,008 initial cash invested.
-0.03%
Cash On Cash
6.91%
Cap Rate
1.09
DSCR
$1,877
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $1,878 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,008
Downpayment
20%
$40,960
Closing costs
1%
$2,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$1,878
Mortgage P&I
58%
$1,086
Property Taxes
12%
$231
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0