Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $42,546 initial cash invested.
-4.2%
Cash On Cash
6.13%
Cap Rate
0.94
DSCR
$1,569
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $1,718 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,569
Total Expenses
$1,718
Mortgage P&I
70%
$1,106
Property Taxes
8%
$132
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0