Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.08% first-year return on $42,525 initial cash invested.
-0.08%
Cash On Cash
7.12%
Cap Rate
1.08
DSCR
$1,927
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $1,930 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$1,930
Mortgage P&I
58%
$1,109
Property Taxes
14%
$262
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0