Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $200k initial cash invested.
-17.73%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$3,824
Rent
-$2,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $6,771 expenses = $2,947 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,824
Total Expenses
$6,771
Mortgage P&I
128%
$4,896
Property Taxes
14%
$550
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0