Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $200k initial cash invested.
-21.6%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,658
Rent
-$3,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $8,254 expenses = $3,596 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,658
Total Expenses
$8,254
Mortgage P&I
102%
$4,772
Property Taxes
20%
$951
Home Insurance
7%
$341
HOA
21%
$979
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0