Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $209k initial cash invested.
-16.34%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$5,463
Rent
-$2,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,463
Total Expenses
$8,310
Mortgage P&I
88%
$4,795
Property Taxes
33%
$1,815
Home Insurance
5%
$280
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0