Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $206k initial cash invested.
-15.91%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,556
Rent
-$2,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,556
Total Expenses
$6,281
Mortgage P&I
137%
$4,875
Property Taxes
4%
$138
Home Insurance
10%
$343
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0