Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $200k initial cash invested.
-17.39%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$4,333
Rent
-$2,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,333 income − $7,230 expenses = $2,897 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,333
Total Expenses
$7,230
Mortgage P&I
115%
$4,995
Property Taxes
18%
$767
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0