Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.44% first-year return on $42,882 initial cash invested.
-6.44%
Cash On Cash
5.55%
Cap Rate
0.85
DSCR
$1,383
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,383 income − $1,613 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,882
Downpayment
20%
$40,840
Closing costs
1%
$2,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,383
Total Expenses
$1,613
Mortgage P&I
80%
$1,106
Property Taxes
6%
$85
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0