Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $41,937 initial cash invested.
-6.04%
Cash On Cash
5.47%
Cap Rate
0.88
DSCR
$1,808
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $2,019 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,808
Total Expenses
$2,019
Mortgage P&I
57%
$1,032
Property Taxes
24%
$440
Home Insurance
4%
$72
HOA
0%
$6
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0