Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.97% first-year return on $200k initial cash invested.
-22.97%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$2,585
Rent
-$3,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $6,407 expenses = $3,822 out of pocket
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,585
Total Expenses
$6,407
Mortgage P&I
194%
$5,008
Property Taxes
15%
$378
Home Insurance
14%
$350
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0