Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.61% first-year return on $41,979 initial cash invested.
-25.61%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$1,046
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,046 income − $1,942 expenses = $896 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,046
Total Expenses
$1,942
Mortgage P&I
102%
$1,071
Property Taxes
51%
$529
Home Insurance
7%
$70
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0