Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.89% first-year return on $41,979 initial cash invested.
-3.89%
Cash On Cash
6.33%
Cap Rate
0.96
DSCR
$1,838
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $1,974 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,838
Total Expenses
$1,974
Mortgage P&I
60%
$1,098
Property Taxes
18%
$328
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0