Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.92% first-year return on $206k initial cash invested.
-1.92%
Cash On Cash
6.26%
Cap Rate
1.01
DSCR
$7,295
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$197k
Closing costs
1%
$9,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,295
Total Expenses
$7,626
Mortgage P&I
70%
$5,094
Property Taxes
4%
$267
Home Insurance
5%
$367
HOA
0%
$0
Property Management
10%
$730
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0