Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.03% first-year return on $42,000 initial cash invested.
-10.03%
Cash On Cash
4.91%
Cap Rate
0.74
DSCR
$1,293
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,293 income − $1,644 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,293
Total Expenses
$1,644
Mortgage P&I
85%
$1,105
Property Taxes
10%
$132
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0