Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.57% first-year return on $42,000 initial cash invested.
-0.57%
Cash On Cash
7.25%
Cap Rate
1.07
DSCR
$2,082
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $2,102 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,082
Total Expenses
$2,102
Mortgage P&I
54%
$1,125
Property Taxes
18%
$366
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0