Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.81% first-year return on $204k initial cash invested.
-7.81%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$6,986
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,986
Total Expenses
$8,317
Mortgage P&I
68%
$4,748
Property Taxes
20%
$1,394
Home Insurance
5%
$359
HOA
0%
$0
Property Management
10%
$699
CapEx
5%
$349
Vacancy
6%
$419
Maintenance
5%
$349
Other
0%
$0