Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $202k initial cash invested.
-19.13%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,760
Rent
-$3,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,760
Total Expenses
$6,985
Mortgage P&I
124%
$4,661
Property Taxes
27%
$1,001
Home Insurance
9%
$345
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0