Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $200k initial cash invested.
-23.36%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,304
Rent
-$3,883
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
6.3%
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
$2,304
Total Expenses
$6,187
Mortgage P&I
205%
$4,716
Property Taxes
23%
$541
Home Insurance
14%
$332
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0