Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.24% first-year return on $206k initial cash invested.
-20.24%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,906
Rent
-$3,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,906
Total Expenses
$6,373
Mortgage P&I
163%
$4,742
Property Taxes
18%
$533
Home Insurance
12%
$343
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0