Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $202k initial cash invested.
-13.15%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$4,052
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,052
Total Expenses
$6,262
Mortgage P&I
115%
$4,645
Property Taxes
6%
$227
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0