Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $203k initial cash invested.
-12.84%
Cash On Cash
3.34%
Cap Rate
0.58
DSCR
$4,597
Rent
-$2,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,597
Total Expenses
$6,766
Mortgage P&I
101%
$4,629
Property Taxes
9%
$436
Home Insurance
7%
$341
HOA
4%
$164
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0