Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $201k initial cash invested.
-18.99%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$3,485
Rent
-$3,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,485
Total Expenses
$6,672
Mortgage P&I
138%
$4,800
Property Taxes
7%
$252
Home Insurance
10%
$336
HOA
11%
$379
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0