Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $200k initial cash invested.
-18.03%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$4,296
Rent
-$3,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $7,298 expenses = $3,002 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,296
Total Expenses
$7,298
Mortgage P&I
113%
$4,849
Property Taxes
23%
$972
Home Insurance
8%
$342
HOA
0%
$17
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0