Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $200k initial cash invested.
-21.53%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,745
Rent
-$3,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,745
Total Expenses
$6,340
Mortgage P&I
175%
$4,790
Property Taxes
17%
$480
Home Insurance
13%
$349
HOA
0%
$8
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0