Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.55% first-year return on $43,470 initial cash invested.
-0.55%
Cash On Cash
6.78%
Cap Rate
1.06
DSCR
$1,645
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,665 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,665
Mortgage P&I
67%
$1,107
Property Taxes
3%
$47
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0