Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.36% first-year return on $200k initial cash invested.
-26.36%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,976
Rent
-$4,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $6,376 expenses = $4,400 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,976
Total Expenses
$6,376
Mortgage P&I
245%
$4,848
Property Taxes
34%
$662
Home Insurance
18%
$348
HOA
0%
$3
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0