Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.61% first-year return on $206k initial cash invested.
-23.61%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$4,144
Rent
-$4,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,144
Total Expenses
$8,198
Mortgage P&I
116%
$4,822
Property Taxes
29%
$1,222
Home Insurance
8%
$350
HOA
18%
$727
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0