Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $42,189 initial cash invested.
-1.68%
Cash On Cash
6.79%
Cap Rate
1.02
DSCR
$1,712
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,771 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$1,771
Mortgage P&I
65%
$1,110
Property Taxes
9%
$161
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0