Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.5% first-year return on $205k initial cash invested.
-17.5%
Cash On Cash
2.26%
Cap Rate
0.4
DSCR
$3,585
Rent
-$2,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,585
Total Expenses
$6,569
Mortgage P&I
129%
$4,642
Property Taxes
18%
$647
Home Insurance
10%
$349
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0