Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $209k initial cash invested.
-18.04%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$3,351
Rent
-$3,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,351
Total Expenses
$6,490
Mortgage P&I
146%
$4,879
Property Taxes
12%
$389
Home Insurance
10%
$350
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0