Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $200k initial cash invested.
-19.18%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$3,316
Rent
-$3,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $6,517 expenses = $3,201 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,316
Total Expenses
$6,517
Mortgage P&I
145%
$4,796
Property Taxes
11%
$368
Home Insurance
15%
$490
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0