Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $205k initial cash invested.
-16.57%
Cash On Cash
2.52%
Cap Rate
0.44
DSCR
$3,821
Rent
-$2,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,821
Total Expenses
$6,658
Mortgage P&I
123%
$4,699
Property Taxes
16%
$621
Home Insurance
9%
$345
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0