Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.76% first-year return on $42,315 initial cash invested.
-4.76%
Cash On Cash
5.83%
Cap Rate
0.92
DSCR
$1,557
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $1,725 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,315
Downpayment
20%
$40,300
Closing costs
1%
$2,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,557
Total Expenses
$1,725
Mortgage P&I
69%
$1,069
Property Taxes
12%
$179
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0