Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $42,546 initial cash invested.
-6.77%
Cash On Cash
5.5%
Cap Rate
0.85
DSCR
$1,391
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $1,631 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,391
Total Expenses
$1,631
Mortgage P&I
79%
$1,099
Property Taxes
6%
$86
Home Insurance
5%
$74
HOA
1%
$10
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0