Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $200k initial cash invested.
-20.73%
Cash On Cash
2.22%
Cap Rate
0.35
DSCR
$3,682
Rent
-$3,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $7,135 expenses = $3,453 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,682
Total Expenses
$7,135
Mortgage P&I
137%
$5,031
Property Taxes
20%
$732
Home Insurance
11%
$415
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0