Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $207k initial cash invested.
-14.75%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,499
Rent
-$2,550
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%
$9,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,499
Total Expenses
$7,049
Mortgage P&I
106%
$4,780
Property Taxes
17%
$749
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0