Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $209k initial cash invested.
-15.36%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$4,216
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,216
Total Expenses
$6,886
Mortgage P&I
114%
$4,824
Property Taxes
15%
$633
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0