Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $202k initial cash invested.
-17.67%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,806
Rent
-$2,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,806
Total Expenses
$6,776
Mortgage P&I
125%
$4,743
Property Taxes
18%
$694
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0