Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $208k initial cash invested.
-17.03%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,982
Rent
-$2,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,982
Total Expenses
$6,928
Mortgage P&I
121%
$4,808
Property Taxes
14%
$568
Home Insurance
9%
$341
HOA
4%
$176
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0