Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.41% first-year return on $42,567 initial cash invested.
-7.41%
Cash On Cash
5.45%
Cap Rate
0.83
DSCR
$1,612
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,612 income − $1,875 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,567
Downpayment
20%
$40,540
Closing costs
1%
$2,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,612
Total Expenses
$1,875
Mortgage P&I
68%
$1,103
Property Taxes
17%
$280
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0