Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.13% first-year return on $202k initial cash invested.
-18.13%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$3,631
Rent
-$3,055
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
$3,631
Total Expenses
$6,686
Mortgage P&I
131%
$4,766
Property Taxes
17%
$629
Home Insurance
10%
$346
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0