Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.66% first-year return on $42,252 initial cash invested.
-4.66%
Cash On Cash
6.01%
Cap Rate
0.93
DSCR
$1,771
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,771 income − $1,935 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,771
Total Expenses
$1,935
Mortgage P&I
61%
$1,082
Property Taxes
18%
$315
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0