Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $205k initial cash invested.
-15.81%
Cash On Cash
2.7%
Cap Rate
0.47
DSCR
$4,159
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,159
Total Expenses
$6,857
Mortgage P&I
113%
$4,681
Property Taxes
8%
$324
Home Insurance
8%
$341
HOA
10%
$429
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0