Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.14% first-year return on $41,999 initial cash invested.
-9.14%
Cash On Cash
5.01%
Cap Rate
0.77
DSCR
$1,270
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $1,590 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,999
Downpayment
20%
$39,999
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,590
Mortgage P&I
86%
$1,091
Property Taxes
8%
$98
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0