Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $204k initial cash invested.
-15.55%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,926
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,926
Total Expenses
$6,567
Mortgage P&I
124%
$4,861
Property Taxes
9%
$353
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0