Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $207k initial cash invested.
-17.19%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,270
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,270
Total Expenses
$7,235
Mortgage P&I
115%
$4,899
Property Taxes
20%
$858
Home Insurance
9%
$367
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0