Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.08% first-year return on $200k initial cash invested.
-19.08%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$4,161
Rent
-$3,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $7,348 expenses = $3,187 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,161
Total Expenses
$7,348
Mortgage P&I
121%
$5,031
Property Taxes
21%
$894
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0