Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.87% first-year return on $200k initial cash invested.
-23.87%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$1,718
Rent
-$3,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $5,687 expenses = $3,969 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,718
Total Expenses
$5,687
Mortgage P&I
276%
$4,747
Property Taxes
9%
$161
Home Insurance
19%
$332
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0