Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.91% first-year return on $42,714 initial cash invested.
-6.91%
Cash On Cash
5.43%
Cap Rate
0.84
DSCR
$1,355
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,355 income − $1,601 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,714
Downpayment
20%
$40,680
Closing costs
1%
$2,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,355
Total Expenses
$1,601
Mortgage P&I
81%
$1,099
Property Taxes
6%
$76
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0