Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.36% first-year return on $42,084 initial cash invested.
-7.36%
Cash On Cash
5.68%
Cap Rate
0.84
DSCR
$1,560
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,818 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,818
Mortgage P&I
72%
$1,129
Property Taxes
12%
$188
Home Insurance
5%
$82
HOA
1%
$13
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0