Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.13% first-year return on $41,979 initial cash invested.
-23.13%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$1,014
Rent
-$809
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
6.4%
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
$1,014
Total Expenses
$1,823
Mortgage P&I
98%
$998
Property Taxes
48%
$491
Home Insurance
7%
$70
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0