Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $201k initial cash invested.
-20.81%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$3,525
Rent
-$3,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,525
Total Expenses
$7,018
Mortgage P&I
134%
$4,706
Property Taxes
20%
$708
Home Insurance
12%
$438
HOA
7%
$250
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0