Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.63% first-year return on $42,399 initial cash invested.
-2.63%
Cash On Cash
6.35%
Cap Rate
0.99
DSCR
$1,635
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $1,728 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,399
Downpayment
20%
$40,380
Closing costs
1%
$2,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,635
Total Expenses
$1,728
Mortgage P&I
66%
$1,080
Property Taxes
9%
$149
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0