Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $208k initial cash invested.
-14.26%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$4,244
Rent
-$2,478
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,244
Total Expenses
$6,722
Mortgage P&I
113%
$4,805
Property Taxes
10%
$408
Home Insurance
10%
$406
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0