Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.38% first-year return on $42,609 initial cash invested.
-9.38%
Cash On Cash
4.89%
Cap Rate
0.77
DSCR
$1,574
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $1,907 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,609
Downpayment
20%
$40,580
Closing costs
1%
$2,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,574
Total Expenses
$1,907
Mortgage P&I
69%
$1,081
Property Taxes
23%
$356
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0