Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $202k initial cash invested.
-17.14%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$3,835
Rent
-$2,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,835
Total Expenses
$6,726
Mortgage P&I
130%
$4,987
Property Taxes
7%
$256
Home Insurance
11%
$420
HOA
2%
$65
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0