Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $207k initial cash invested.
-19.18%
Cash On Cash
2%
Cap Rate
0.35
DSCR
$4,122
Rent
-$3,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$198k
Closing costs
1%
$9,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,122
Total Expenses
$7,438
Mortgage P&I
115%
$4,756
Property Taxes
31%
$1,265
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0