Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $205k initial cash invested.
-20.29%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,792
Rent
-$3,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,792
Total Expenses
$7,265
Mortgage P&I
130%
$4,912
Property Taxes
27%
$1,016
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0