Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.94% first-year return on $204k initial cash invested.
-17.94%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,673
Rent
-$3,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,673
Total Expenses
$6,727
Mortgage P&I
131%
$4,796
Property Taxes
16%
$587
Home Insurance
9%
$339
HOA
1%
$50
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0