Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $208k initial cash invested.
-14.13%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$4,668
Rent
-$2,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,668
Total Expenses
$7,121
Mortgage P&I
105%
$4,901
Property Taxes
14%
$659
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0