Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $203k initial cash invested.
-18.93%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$3,730
Rent
-$3,195
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,730
Total Expenses
$6,925
Mortgage P&I
125%
$4,657
Property Taxes
26%
$958
Home Insurance
9%
$341
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0