Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $42,609 initial cash invested.
-4.59%
Cash On Cash
5.57%
Cap Rate
0.91
DSCR
$1,508
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $1,671 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,609
Downpayment
20%
$40,580
Closing costs
1%
$2,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,508
Total Expenses
$1,671
Mortgage P&I
68%
$1,030
Property Taxes
12%
$176
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0