Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.86% first-year return on $41,990 initial cash invested.
-4.86%
Cash On Cash
6.16%
Cap Rate
0.91
DSCR
$1,464
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $1,634 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,990
Downpayment
20%
$39,990
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,464
Total Expenses
$1,634
Mortgage P&I
77%
$1,124
Property Taxes
4%
$60
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0