Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $202k initial cash invested.
-14.11%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,871
Rent
-$2,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,871
Total Expenses
$7,249
Mortgage P&I
98%
$4,786
Property Taxes
18%
$856
Home Insurance
7%
$340
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0