Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13% first-year return on $200k initial cash invested.
-13%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$4,567
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,567 income − $6,729 expenses = $2,162 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,567
Total Expenses
$6,729
Mortgage P&I
108%
$4,924
Property Taxes
6%
$277
Home Insurance
7%
$341
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0