Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.57% first-year return on $42,882 initial cash invested.
-1.57%
Cash On Cash
6.79%
Cap Rate
1.04
DSCR
$1,953
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $2,009 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,882
Downpayment
20%
$40,840
Closing costs
1%
$2,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,009
Mortgage P&I
57%
$1,114
Property Taxes
16%
$314
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0