Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.47% first-year return on $43,050 initial cash invested.
-0.47%
Cash On Cash
6.73%
Cap Rate
1.06
DSCR
$1,627
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,627 income − $1,644 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,627
Total Expenses
$1,644
Mortgage P&I
67%
$1,086
Property Taxes
4%
$62
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0