Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.66% first-year return on $43,365 initial cash invested.
-1.66%
Cash On Cash
6.57%
Cap Rate
1.01
DSCR
$1,530
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $1,590 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,365
Downpayment
20%
$41,300
Closing costs
1%
$2,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,590
Mortgage P&I
73%
$1,115
Property Taxes
1%
$10
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0