Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.26% first-year return on $42,063 initial cash invested.
-1.26%
Cash On Cash
6.4%
Cap Rate
1.05
DSCR
$1,928
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $1,972 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,063
Downpayment
20%
$40,060
Closing costs
1%
$2,003
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$1,972
Mortgage P&I
53%
$1,017
Property Taxes
19%
$372
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0