Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.69% first-year return on $42,000 initial cash invested.
-4.69%
Cash On Cash
5.8%
Cap Rate
0.91
DSCR
$1,438
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,602 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,438
Total Expenses
$1,602
Mortgage P&I
74%
$1,058
Property Taxes
7%
$100
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0