Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.07% first-year return on $42,693 initial cash invested.
-1.07%
Cash On Cash
6.65%
Cap Rate
1.04
DSCR
$1,680
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,718 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,693
Downpayment
20%
$40,660
Closing costs
1%
$2,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,718
Mortgage P&I
64%
$1,080
Property Taxes
8%
$129
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0