Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $200k initial cash invested.
-11.42%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$4,525
Rent
-$1,899
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
$4,525
Total Expenses
$6,424
Mortgage P&I
104%
$4,716
Property Taxes
4%
$200
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0