Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $204k initial cash invested.
-17.7%
Cash On Cash
2.21%
Cap Rate
0.39
DSCR
$3,550
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$6,561
Mortgage P&I
130%
$4,625
Property Taxes
19%
$663
Home Insurance
10%
$349
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0