Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $208k initial cash invested.
-14.79%
Cash On Cash
2.84%
Cap Rate
0.5
DSCR
$4,193
Rent
-$2,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,193
Total Expenses
$6,753
Mortgage P&I
112%
$4,691
Property Taxes
15%
$628
Home Insurance
8%
$343
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0