Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $201k initial cash invested.
-15.25%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$4,657
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,657
Total Expenses
$7,215
Mortgage P&I
104%
$4,851
Property Taxes
13%
$597
Home Insurance
7%
$341
HOA
5%
$215
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0