Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.04% first-year return on $42,588 initial cash invested.
-7.04%
Cash On Cash
5.41%
Cap Rate
0.85
DSCR
$1,760
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $2,010 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,588
Downpayment
20%
$40,560
Closing costs
1%
$2,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,010
Mortgage P&I
61%
$1,076
Property Taxes
23%
$402
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0