Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.91% first-year return on $42,168 initial cash invested.
-8.91%
Cash On Cash
5.04%
Cap Rate
0.77
DSCR
$1,214
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,214 income − $1,527 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,214
Total Expenses
$1,527
Mortgage P&I
90%
$1,096
Property Taxes
3%
$36
Home Insurance
7%
$79
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0