Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.15% first-year return on $42,903 initial cash invested.
-6.15%
Cash On Cash
5.36%
Cap Rate
0.86
DSCR
$1,412
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,412 income − $1,632 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,412
Total Expenses
$1,632
Mortgage P&I
75%
$1,062
Property Taxes
9%
$123
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0