Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.09% first-year return on $200k initial cash invested.
-21.09%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$2,577
Rent
-$3,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $6,083 expenses = $3,506 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
$2,577
Total Expenses
$6,083
Mortgage P&I
189%
$4,862
Property Taxes
8%
$218
Home Insurance
13%
$332
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0