Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $42,168 initial cash invested.
-6.29%
Cash On Cash
5.56%
Cap Rate
0.87
DSCR
$1,519
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,519 income − $1,740 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,168
Downpayment
20%
$40,160
Closing costs
1%
$2,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,519
Total Expenses
$1,740
Mortgage P&I
71%
$1,075
Property Taxes
13%
$196
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0