Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.96% first-year return on $205k initial cash invested.
-22.96%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$3,477
Rent
-$3,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,477
Total Expenses
$7,394
Mortgage P&I
136%
$4,735
Property Taxes
25%
$868
Home Insurance
10%
$341
HOA
16%
$545
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0