Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $208k initial cash invested.
-16.62%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$3,898
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,898
Total Expenses
$6,778
Mortgage P&I
125%
$4,857
Property Taxes
14%
$561
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0