Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.29% first-year return on $42,546 initial cash invested.
-8.29%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$1,595
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,595 income − $1,889 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,595
Total Expenses
$1,889
Mortgage P&I
65%
$1,044
Property Taxes
18%
$290
Home Insurance
5%
$79
HOA
4%
$60
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0