Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.41% first-year return on $41,958 initial cash invested.
-13.41%
Cash On Cash
4.05%
Cap Rate
0.62
DSCR
$1,077
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,077 income − $1,546 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,958
Downpayment
20%
$39,960
Closing costs
1%
$1,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,077
Total Expenses
$1,546
Mortgage P&I
101%
$1,090
Property Taxes
10%
$105
Home Insurance
7%
$70
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0