Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.16% first-year return on $200k initial cash invested.
-7.16%
Cash On Cash
4.68%
Cap Rate
0.8
DSCR
$5,416
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $6,609 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,416
Total Expenses
$6,609
Mortgage P&I
86%
$4,636
Property Taxes
4%
$223
Home Insurance
6%
$341
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0