Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.51% first-year return on $42,000 initial cash invested.
-4.51%
Cash On Cash
5.72%
Cap Rate
0.92
DSCR
$1,491
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,491 income − $1,649 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,491
Total Expenses
$1,649
Mortgage P&I
70%
$1,037
Property Taxes
10%
$154
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$89
Maintenance
5%
$75
Other
0%
$0