Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $200k initial cash invested.
-19.8%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$3,574
Rent
-$3,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $6,865 expenses = $3,291 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,574
Total Expenses
$6,865
Mortgage P&I
133%
$4,765
Property Taxes
23%
$839
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0