Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $208k initial cash invested.
-13.02%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$4,839
Rent
-$2,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,839
Total Expenses
$7,092
Mortgage P&I
100%
$4,859
Property Taxes
10%
$463
Home Insurance
7%
$350
HOA
3%
$162
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0