Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $208k initial cash invested.
-16.92%
Cash On Cash
2.39%
Cap Rate
0.42
DSCR
$3,825
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,825
Total Expenses
$6,754
Mortgage P&I
123%
$4,705
Property Taxes
19%
$709
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0