Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $42,798 initial cash invested.
-7.51%
Cash On Cash
5.18%
Cap Rate
0.82
DSCR
$1,435
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,435 income − $1,703 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,798
Downpayment
20%
$40,760
Closing costs
1%
$2,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,435
Total Expenses
$1,703
Mortgage P&I
75%
$1,076
Property Taxes
12%
$179
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0