Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $200k initial cash invested.
-15.59%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,317
Rent
-$2,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $6,910 expenses = $2,593 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,505
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,317
Total Expenses
$6,910
Mortgage P&I
110%
$4,769
Property Taxes
16%
$679
Home Insurance
8%
$339
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0