Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.63% first-year return on $42,000 initial cash invested.
-5.63%
Cash On Cash
5.58%
Cap Rate
0.88
DSCR
$1,516
Rent
-$197
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
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,516
Total Expenses
$1,713
Mortgage P&I
69%
$1,051
Property Taxes
13%
$197
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0