Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.26% first-year return on $203k initial cash invested.
-12.26%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$4,372
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,372
Total Expenses
$6,447
Mortgage P&I
107%
$4,679
Property Taxes
7%
$285
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0