Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.09% first-year return on $201k initial cash invested.
-13.09%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$5,037
Rent
-$2,197
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,037
Total Expenses
$7,234
Mortgage P&I
95%
$4,767
Property Taxes
17%
$844
Home Insurance
6%
$313
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0