Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $41,979 initial cash invested.
-7.86%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$1,141
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,141 income − $1,416 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,141
Total Expenses
$1,416
Mortgage P&I
91%
$1,042
Property Taxes
1%
$8
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0