Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $205k initial cash invested.
-21.52%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,646
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,646
Total Expenses
$6,326
Mortgage P&I
180%
$4,772
Property Taxes
20%
$516
Home Insurance
13%
$350
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0