Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.4% first-year return on $42,042 initial cash invested.
-2.4%
Cash On Cash
6.37%
Cap Rate
0.99
DSCR
$1,550
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $1,634 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,042
Downpayment
20%
$40,040
Closing costs
1%
$2,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,634
Mortgage P&I
69%
$1,069
Property Taxes
5%
$82
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0