Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $207k initial cash invested.
-16.88%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$3,844
Rent
-$2,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$198k
Closing costs
1%
$9,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,844
Total Expenses
$6,762
Mortgage P&I
125%
$4,793
Property Taxes
4%
$152
Home Insurance
9%
$350
HOA
12%
$468
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0