Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $42,399 initial cash invested.
-11.97%
Cash On Cash
4.29%
Cap Rate
0.68
DSCR
$1,689
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,112 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,399
Downpayment
20%
$40,380
Closing costs
1%
$2,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,689
Total Expenses
$2,112
Mortgage P&I
63%
$1,060
Property Taxes
30%
$515
Home Insurance
4%
$74
HOA
1%
$25
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0