Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.37% first-year return on $200k initial cash invested.
-25.37%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$1,941
Rent
-$4,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $6,159 expenses = $4,218 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,941
Total Expenses
$6,159
Mortgage P&I
250%
$4,850
Property Taxes
24%
$473
Home Insurance
17%
$332
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0