Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.42% first-year return on $205k initial cash invested.
-9.42%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$4,808
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,808
Total Expenses
$6,416
Mortgage P&I
98%
$4,714
Property Taxes
2%
$112
Home Insurance
7%
$341
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0