Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $200k initial cash invested.
-19.14%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,109
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $6,291 expenses = $3,182 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
$3,109
Total Expenses
$6,291
Mortgage P&I
153%
$4,756
Property Taxes
13%
$395
Home Insurance
11%
$332
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$187
Maintenance
5%
$155
Other
0%
$0