Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.17% first-year return on $42,126 initial cash invested.
-1.17%
Cash On Cash
6.82%
Cap Rate
1.05
DSCR
$1,873
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $1,914 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,126
Downpayment
20%
$40,120
Closing costs
1%
$2,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,873
Total Expenses
$1,914
Mortgage P&I
58%
$1,087
Property Taxes
14%
$268
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0