Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $206k initial cash invested.
-19.9%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$3,612
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,612
Total Expenses
$7,024
Mortgage P&I
132%
$4,762
Property Taxes
27%
$979
Home Insurance
10%
$343
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0