Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.55% first-year return on $41,895 initial cash invested.
-1.55%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$1,594
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $1,648 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,594
Total Expenses
$1,648
Mortgage P&I
65%
$1,030
Property Taxes
8%
$133
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0