Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $208k initial cash invested.
-21.71%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,747
Rent
-$3,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$991k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,747
Total Expenses
$7,511
Mortgage P&I
131%
$4,904
Property Taxes
34%
$1,283
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0