Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.39% first-year return on $43,386 initial cash invested.
-0.39%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$1,909
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $1,923 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,909
Total Expenses
$1,923
Mortgage P&I
55%
$1,049
Property Taxes
16%
$301
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0