Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.44% first-year return on $200k initial cash invested.
-18.44%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,377
Rent
-$3,066
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
$3,377
Total Expenses
$6,443
Mortgage P&I
137%
$4,631
Property Taxes
18%
$601
Home Insurance
10%
$332
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0