Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.27% first-year return on $202k initial cash invested.
-22.27%
Cash On Cash
1.25%
Cap Rate
0.22
DSCR
$2,416
Rent
-$3,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,416
Total Expenses
$6,155
Mortgage P&I
191%
$4,619
Property Taxes
23%
$562
Home Insurance
14%
$345
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0