Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.1% first-year return on $200k initial cash invested.
-27.1%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$3,695
Rent
-$4,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,695 income − $8,208 expenses = $4,513 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%
$9,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,695
Total Expenses
$8,208
Mortgage P&I
135%
$5,000
Property Taxes
28%
$1,038
Home Insurance
11%
$411
HOA
22%
$797
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0