Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.78% first-year return on $200k initial cash invested.
-23.78%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$2,013
Rent
-$3,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,013
Total Expenses
$5,966
Mortgage P&I
227%
$4,572
Property Taxes
27%
$538
Home Insurance
16%
$332
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0