Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.18% first-year return on $42,903 initial cash invested.
-2.18%
Cash On Cash
6.51%
Cap Rate
1
DSCR
$1,652
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $1,730 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$1,730
Mortgage P&I
67%
$1,104
Property Taxes
8%
$130
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0