Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $200k initial cash invested.
-21.53%
Cash On Cash
2.3%
Cap Rate
0.35
DSCR
$4,108
Rent
-$3,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $7,704 expenses = $3,596 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,108
Total Expenses
$7,704
Mortgage P&I
127%
$5,221
Property Taxes
22%
$910
Home Insurance
8%
$341
HOA
4%
$165
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0