Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $204k initial cash invested.
-17.51%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$4,162
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,162
Total Expenses
$7,138
Mortgage P&I
117%
$4,866
Property Taxes
20%
$842
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0