Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.94% first-year return on $200k initial cash invested.
-22.94%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,149
Rent
-$3,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $5,963 expenses = $3,814 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,149
Total Expenses
$5,963
Mortgage P&I
219%
$4,715
Property Taxes
17%
$358
Home Insurance
15%
$332
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0