Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $209k initial cash invested.
-13.88%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$7,166
Rent
-$2,412
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,166
Total Expenses
$9,578
Mortgage P&I
68%
$4,866
Property Taxes
9%
$664
Home Insurance
5%
$359
HOA
25%
$1,826
Property Management
10%
$717
CapEx
5%
$358
Vacancy
6%
$430
Maintenance
5%
$358
Other
0%
$0