Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $206k initial cash invested.
-13.81%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$4,121
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,121
Total Expenses
$6,489
Mortgage P&I
117%
$4,819
Property Taxes
6%
$256
Home Insurance
8%
$343
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0