Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $207k initial cash invested.
-17.75%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,761
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,761
Total Expenses
$6,819
Mortgage P&I
130%
$4,896
Property Taxes
16%
$596
Home Insurance
9%
$349
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0