Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $200k initial cash invested.
-15.74%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$4,295
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,295 income − $6,912 expenses = $2,617 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
$4,295
Total Expenses
$6,912
Mortgage P&I
111%
$4,747
Property Taxes
13%
$565
Home Insurance
8%
$332
HOA
3%
$150
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0