Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.09% first-year return on $42,000 initial cash invested.
-5.09%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$1,599
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,599
Total Expenses
$1,777
Mortgage P&I
62%
$994
Property Taxes
19%
$297
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0