Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.66% first-year return on $41,979 initial cash invested.
-4.66%
Cash On Cash
5.58%
Cap Rate
0.91
DSCR
$1,364
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,364 income − $1,527 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,364
Total Expenses
$1,527
Mortgage P&I
75%
$1,025
Property Taxes
6%
$78
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0