Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.54% first-year return on $207k initial cash invested.
-23.54%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,475
Rent
-$4,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$6,541
Mortgage P&I
201%
$4,983
Property Taxes
23%
$569
Home Insurance
14%
$345
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0