Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $42,336 initial cash invested.
-14.09%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$995
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$995 income − $1,492 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,336
Downpayment
20%
$40,320
Closing costs
1%
$2,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$995
Total Expenses
$1,492
Mortgage P&I
110%
$1,093
Property Taxes
6%
$59
Home Insurance
8%
$80
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0