Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $203k initial cash invested.
-15.44%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,856
Rent
-$2,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,856
Total Expenses
$6,462
Mortgage P&I
123%
$4,733
Property Taxes
8%
$318
Home Insurance
9%
$350
HOA
2%
$58
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0