Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $200k initial cash invested.
-13.07%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$4,839
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $7,022 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,839
Total Expenses
$7,022
Mortgage P&I
99%
$4,777
Property Taxes
14%
$655
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0