Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $200k initial cash invested.
-18.18%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,817
Rent
-$3,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,817 income − $6,848 expenses = $3,031 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,817
Total Expenses
$6,848
Mortgage P&I
126%
$4,808
Property Taxes
19%
$709
Home Insurance
9%
$338
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0