Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $204k initial cash invested.
-15.9%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$4,694
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,694
Total Expenses
$7,398
Mortgage P&I
102%
$4,810
Property Taxes
22%
$1,026
Home Insurance
7%
$341
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0