Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $201k initial cash invested.
-11.7%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$4,332
Rent
-$1,964
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
6.2%
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
$4,332
Total Expenses
$6,296
Mortgage P&I
109%
$4,704
Property Taxes
3%
$129
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0