Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.67% first-year return on $42,294 initial cash invested.
-5.67%
Cash On Cash
5.94%
Cap Rate
0.88
DSCR
$1,409
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $1,609 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,294
Downpayment
20%
$40,280
Closing costs
1%
$2,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,409
Total Expenses
$1,609
Mortgage P&I
80%
$1,127
Property Taxes
3%
$44
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0