Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.09% first-year return on $41,979 initial cash invested.
-4.09%
Cash On Cash
6.02%
Cap Rate
0.94
DSCR
$1,607
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,750 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,607
Total Expenses
$1,750
Mortgage P&I
66%
$1,065
Property Taxes
12%
$198
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0