Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.16% first-year return on $209k initial cash invested.
-20.16%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,093
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,093
Total Expenses
$6,604
Mortgage P&I
163%
$5,031
Property Taxes
5%
$150
Home Insurance
11%
$348
HOA
9%
$270
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0