Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.03% first-year return on $41,979 initial cash invested.
-3.03%
Cash On Cash
6.69%
Cap Rate
0.99
DSCR
$1,997
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $2,103 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,997
Total Expenses
$2,103
Mortgage P&I
56%
$1,120
Property Taxes
20%
$393
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0