Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.5% first-year return on $43,050 initial cash invested.
-0.5%
Cash On Cash
6.66%
Cap Rate
1.07
DSCR
$1,924
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $1,942 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,924
Total Expenses
$1,942
Mortgage P&I
55%
$1,059
Property Taxes
17%
$333
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0