Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $203k initial cash invested.
-11.58%
Cash On Cash
3.64%
Cap Rate
0.63
DSCR
$5,153
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,153
Total Expenses
$7,110
Mortgage P&I
90%
$4,628
Property Taxes
16%
$806
Home Insurance
7%
$336
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0