Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $203k initial cash invested.
-19.78%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$3,105
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,105
Total Expenses
$6,453
Mortgage P&I
151%
$4,690
Property Taxes
20%
$609
Home Insurance
11%
$348
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0