Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.72% first-year return on $43,197 initial cash invested.
-0.72%
Cash On Cash
6.99%
Cap Rate
1.05
DSCR
$1,748
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,774 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,774
Mortgage P&I
65%
$1,137
Property Taxes
6%
$110
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0