Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $209k initial cash invested.
-15.54%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$5,768
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,768
Total Expenses
$8,478
Mortgage P&I
86%
$4,964
Property Taxes
24%
$1,385
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0