Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.71% first-year return on $200k initial cash invested.
-18.71%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,831
Rent
-$3,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,831 income − $7,950 expenses = $3,119 out of pocket
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,831
Total Expenses
$7,950
Mortgage P&I
98%
$4,723
Property Taxes
26%
$1,256
Home Insurance
6%
$308
HOA
8%
$406
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0