Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $200k initial cash invested.
-23.28%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$1,750
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $5,621 expenses = $3,871 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
$1,750
Total Expenses
$5,621
Mortgage P&I
274%
$4,788
Property Taxes
3%
$45
Home Insurance
19%
$332
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0