Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $200k initial cash invested.
-16.37%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$4,334
Rent
-$2,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $7,060 expenses = $2,726 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,334
Total Expenses
$7,060
Mortgage P&I
111%
$4,803
Property Taxes
17%
$758
Home Insurance
8%
$332
HOA
1%
$40
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0