Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.02% first-year return on $199k initial cash invested.
-26.02%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,200
Rent
-$4,325
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
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$6,525
Mortgage P&I
211%
$4,648
Property Taxes
44%
$973
Home Insurance
15%
$332
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0