Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.17% first-year return on $43,092 initial cash invested.
-1.17%
Cash On Cash
6.85%
Cap Rate
1.07
DSCR
$2,355
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $2,397 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,092
Downpayment
20%
$41,040
Closing costs
1%
$2,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$2,397
Mortgage P&I
47%
$1,095
Property Taxes
26%
$615
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0