Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $202k initial cash invested.
-18.08%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,283
Rent
-$3,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,283
Total Expenses
$7,328
Mortgage P&I
115%
$4,929
Property Taxes
20%
$860
Home Insurance
8%
$341
HOA
2%
$85
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0