Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $41,979 initial cash invested.
-15.98%
Cash On Cash
3.24%
Cap Rate
0.51
DSCR
$924
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$924 income − $1,483 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$924
Total Expenses
$1,483
Mortgage P&I
114%
$1,052
Property Taxes
13%
$122
Home Insurance
8%
$70
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0