Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $208k initial cash invested.
-12.75%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$4,280
Rent
-$2,206
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
6.2%
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
$4,280
Total Expenses
$6,486
Mortgage P&I
114%
$4,861
Property Taxes
4%
$166
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0