Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $205k initial cash invested.
-20.77%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$4,308
Rent
-$3,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,308
Total Expenses
$7,864
Mortgage P&I
112%
$4,823
Property Taxes
35%
$1,488
Home Insurance
10%
$434
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0