Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $205k initial cash invested.
-12.36%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$6,174
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,174
Total Expenses
$8,290
Mortgage P&I
80%
$4,917
Property Taxes
23%
$1,400
Home Insurance
6%
$368
HOA
0%
$0
Property Management
10%
$617
CapEx
5%
$309
Vacancy
6%
$370
Maintenance
5%
$309
Other
0%
$0