Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $200k initial cash invested.
-22.2%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,717
Rent
-$3,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $7,408 expenses = $3,691 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,717
Total Expenses
$7,408
Mortgage P&I
129%
$4,793
Property Taxes
35%
$1,316
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0