Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $200k initial cash invested.
-20.7%
Cash On Cash
2.48%
Cap Rate
0.38
DSCR
$4,023
Rent
-$3,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $7,465 expenses = $3,442 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,023
Total Expenses
$7,465
Mortgage P&I
129%
$5,201
Property Taxes
22%
$887
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0