Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.69% first-year return on $200k initial cash invested.
-13.69%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$4,341
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $6,626 expenses = $2,285 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,341
Total Expenses
$6,626
Mortgage P&I
113%
$4,914
Property Taxes
3%
$127
Home Insurance
10%
$437
HOA
0%
$20
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0