Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.8% first-year return on $41,979 initial cash invested.
-5.8%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$2,011
Rent
-$203
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
6.3%
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
$2,011
Total Expenses
$2,214
Mortgage P&I
49%
$993
Property Taxes
28%
$562
Home Insurance
3%
$70
HOA
3%
$65
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0