Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.94% first-year return on $209k initial cash invested.
-21.94%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$4,163
Rent
-$3,822
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,163
Total Expenses
$7,985
Mortgage P&I
118%
$4,894
Property Taxes
39%
$1,643
Home Insurance
9%
$366
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0