Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $206k initial cash invested.
-15.22%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$4,083
Rent
-$2,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,083
Total Expenses
$6,699
Mortgage P&I
120%
$4,880
Property Taxes
10%
$410
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0