Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $41,979 initial cash invested.
-17.15%
Cash On Cash
2.94%
Cap Rate
0.47
DSCR
$786
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
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
$786
Total Expenses
$1,386
Mortgage P&I
134%
$1,051
Property Taxes
8%
$61
Home Insurance
9%
$70
HOA
0%
$0
Property Management
10%
$79
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0