Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.58% first-year return on $43,260 initial cash invested.
-0.58%
Cash On Cash
7.12%
Cap Rate
1.06
DSCR
$1,739
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $1,760 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,739
Total Expenses
$1,760
Mortgage P&I
67%
$1,157
Property Taxes
5%
$86
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0