Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $41,979 initial cash invested.
-1.31%
Cash On Cash
6.75%
Cap Rate
1.03
DSCR
$1,662
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,708 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,662
Total Expenses
$1,708
Mortgage P&I
65%
$1,088
Property Taxes
7%
$118
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0