Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $202k initial cash invested.
-17.09%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,165
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,165
Total Expenses
$7,038
Mortgage P&I
116%
$4,822
Property Taxes
19%
$802
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0