Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.09% first-year return on $42,021 initial cash invested.
-0.09%
Cash On Cash
7.1%
Cap Rate
1.08
DSCR
$1,900
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $1,903 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,021
Downpayment
20%
$40,020
Closing costs
1%
$2,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,903
Mortgage P&I
57%
$1,092
Property Taxes
12%
$235
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0