Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $200k initial cash invested.
-12.03%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$4,744
Rent
-$2,000
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
6.2%
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
$4,744
Total Expenses
$6,744
Mortgage P&I
98%
$4,636
Property Taxes
11%
$543
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0