Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.51% first-year return on $42,483 initial cash invested.
-10.51%
Cash On Cash
4.85%
Cap Rate
0.74
DSCR
$1,834
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $2,206 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,483
Downpayment
20%
$40,460
Closing costs
1%
$2,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,834
Total Expenses
$2,206
Mortgage P&I
60%
$1,097
Property Taxes
31%
$562
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0