Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $200k initial cash invested.
-15.49%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,756
Rent
-$2,587
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,756
Total Expenses
$6,343
Mortgage P&I
125%
$4,691
Property Taxes
9%
$343
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0