Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.23% first-year return on $201k initial cash invested.
-23.23%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$1,991
Rent
-$3,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,991
Total Expenses
$5,883
Mortgage P&I
232%
$4,614
Property Taxes
20%
$403
Home Insurance
17%
$348
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0