Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.08% first-year return on $42,546 initial cash invested.
-5.08%
Cash On Cash
5.88%
Cap Rate
0.91
DSCR
$1,611
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $1,791 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,611
Total Expenses
$1,791
Mortgage P&I
68%
$1,092
Property Taxes
13%
$205
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0