Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $202k initial cash invested.
-11.44%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$4,712
Rent
-$1,922
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,712
Total Expenses
$6,634
Mortgage P&I
99%
$4,647
Property Taxes
9%
$413
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0