Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $208k initial cash invested.
-12.73%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$4,681
Rent
-$2,209
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,681
Total Expenses
$6,890
Mortgage P&I
103%
$4,833
Property Taxes
9%
$429
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0