Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.72% first-year return on $203k initial cash invested.
-22.72%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$2,164
Rent
-$3,836
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%
$9,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$6,000
Mortgage P&I
214%
$4,641
Property Taxes
21%
$459
Home Insurance
16%
$338
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0