Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $200k initial cash invested.
-13.71%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$4,671
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,671
Total Expenses
$6,957
Mortgage P&I
101%
$4,718
Property Taxes
7%
$348
Home Insurance
10%
$486
HOA
4%
$190
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0