Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.62% first-year return on $42,882 initial cash invested.
-1.62%
Cash On Cash
6.61%
Cap Rate
1.02
DSCR
$1,619
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,619 income − $1,677 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,882
Downpayment
20%
$40,840
Closing costs
1%
$2,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,619
Total Expenses
$1,677
Mortgage P&I
68%
$1,101
Property Taxes
5%
$82
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0