Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $200k initial cash invested.
-16.49%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,517
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,517 income − $6,258 expenses = $2,741 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
$3,517
Total Expenses
$6,258
Mortgage P&I
134%
$4,705
Property Taxes
9%
$306
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0