Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.62% first-year return on $42,903 initial cash invested.
-0.62%
Cash On Cash
6.54%
Cap Rate
1.07
DSCR
$1,804
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $1,826 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$1,826
Mortgage P&I
58%
$1,046
Property Taxes
11%
$193
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0