Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.26% first-year return on $200k initial cash invested.
-23.26%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$2,617
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $6,488 expenses = $3,871 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,617
Total Expenses
$6,488
Mortgage P&I
199%
$5,202
Property Taxes
10%
$259
Home Insurance
13%
$346
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0