Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.8% first-year return on $42,189 initial cash invested.
-0.8%
Cash On Cash
6.7%
Cap Rate
1.05
DSCR
$1,611
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $1,639 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,611
Total Expenses
$1,639
Mortgage P&I
66%
$1,069
Property Taxes
5%
$78
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0