Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.72% first-year return on $43,050 initial cash invested.
-0.72%
Cash On Cash
6.52%
Cap Rate
1.05
DSCR
$1,504
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $1,530 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,504
Total Expenses
$1,530
Mortgage P&I
71%
$1,064
Property Taxes
0%
$4
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0