Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $204k initial cash invested.
-17.75%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,043
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,043
Total Expenses
$7,067
Mortgage P&I
120%
$4,838
Property Taxes
13%
$526
Home Insurance
9%
$350
HOA
7%
$302
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0