Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $205k initial cash invested.
-17.96%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,583
Rent
-$3,063
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,583
Total Expenses
$7,646
Mortgage P&I
106%
$4,860
Property Taxes
19%
$854
Home Insurance
8%
$348
HOA
9%
$393
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0