Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.89% first-year return on $42,000 initial cash invested.
-5.89%
Cash On Cash
5.4%
Cap Rate
0.87
DSCR
$1,490
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $1,696 expenses = $206 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
$1,490
Total Expenses
$1,696
Mortgage P&I
69%
$1,032
Property Taxes
14%
$208
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0