Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.58% first-year return on $200k initial cash invested.
-20.58%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$3,293
Rent
-$3,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,293 income − $6,714 expenses = $3,421 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
$3,293
Total Expenses
$6,714
Mortgage P&I
148%
$4,866
Property Taxes
20%
$659
Home Insurance
10%
$332
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0