Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.44% first-year return on $42,210 initial cash invested.
-2.44%
Cash On Cash
6.54%
Cap Rate
1
DSCR
$1,636
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $1,722 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,210
Downpayment
20%
$40,200
Closing costs
1%
$2,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,636
Total Expenses
$1,722
Mortgage P&I
67%
$1,100
Property Taxes
8%
$123
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0