Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.94% first-year return on $42,756 initial cash invested.
-1.94%
Cash On Cash
6.64%
Cap Rate
1.02
DSCR
$1,819
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $1,888 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,756
Downpayment
20%
$40,720
Closing costs
1%
$2,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$1,888
Mortgage P&I
61%
$1,104
Property Taxes
13%
$238
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0