Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.58% first-year return on $200k initial cash invested.
-12.58%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$5,044
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $7,137 expenses = $2,093 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,044
Total Expenses
$7,137
Mortgage P&I
91%
$4,600
Property Taxes
14%
$713
Home Insurance
7%
$350
HOA
3%
$163
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0