Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.92% first-year return on $200k initial cash invested.
-24.92%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$1,982
Rent
-$4,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $6,125 expenses = $4,143 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
$1,982
Total Expenses
$6,125
Mortgage P&I
244%
$4,833
Property Taxes
22%
$445
Home Insurance
17%
$332
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0