Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $42,273 initial cash invested.
-14.85%
Cash On Cash
3.71%
Cap Rate
0.57
DSCR
$1,213
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,213 income − $1,736 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,273
Downpayment
20%
$40,260
Closing costs
1%
$2,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,213
Total Expenses
$1,736
Mortgage P&I
89%
$1,084
Property Taxes
22%
$264
Home Insurance
6%
$72
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0