Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.63% first-year return on $43,323 initial cash invested.
-1.63%
Cash On Cash
6.59%
Cap Rate
1.03
DSCR
$1,756
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $1,815 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,323
Downpayment
20%
$41,260
Closing costs
1%
$2,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$1,815
Mortgage P&I
63%
$1,104
Property Taxes
10%
$180
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0