Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.93% first-year return on $42,840 initial cash invested.
-1.93%
Cash On Cash
6.34%
Cap Rate
1.01
DSCR
$1,625
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,625 income − $1,694 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,840
Downpayment
20%
$40,800
Closing costs
1%
$2,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,625
Total Expenses
$1,694
Mortgage P&I
66%
$1,065
Property Taxes
8%
$136
Home Insurance
4%
$71
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0