Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $42,357 initial cash invested.
-8.19%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$1,399
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,399 income − $1,688 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,399
Total Expenses
$1,688
Mortgage P&I
72%
$1,008
Property Taxes
15%
$216
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0