Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.83% first-year return on $43,570 initial cash invested.
-0.83%
Cash On Cash
6.69%
Cap Rate
1.05
DSCR
$1,774
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $1,804 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,570
Downpayment
20%
$41,495
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$1,804
Mortgage P&I
62%
$1,098
Property Taxes
10%
$172
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0