Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.82% first-year return on $42,924 initial cash invested.
-6.82%
Cash On Cash
5.88%
Cap Rate
0.87
DSCR
$1,816
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $2,060 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,924
Downpayment
20%
$40,880
Closing costs
1%
$2,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$2,060
Mortgage P&I
64%
$1,154
Property Taxes
19%
$345
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0