Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $200k initial cash invested.
-14.33%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$4,885
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,885 income − $7,278 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,885
Total Expenses
$7,278
Mortgage P&I
99%
$4,816
Property Taxes
17%
$852
Home Insurance
7%
$341
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0