Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.74% first-year return on $42,420 initial cash invested.
-0.74%
Cash On Cash
6.64%
Cap Rate
1.06
DSCR
$1,734
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,760 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,734
Total Expenses
$1,760
Mortgage P&I
61%
$1,057
Property Taxes
10%
$168
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0