Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $206k initial cash invested.
-16.24%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,432
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$197k
Closing costs
1%
$9,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,432
Total Expenses
$7,226
Mortgage P&I
111%
$4,918
Property Taxes
16%
$714
Home Insurance
9%
$418
HOA
1%
$23
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0