Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.69% first-year return on $203k initial cash invested.
-10.69%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$4,687
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,687
Total Expenses
$6,496
Mortgage P&I
100%
$4,679
Property Taxes
6%
$267
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0