Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.81% first-year return on $204k initial cash invested.
-28.81%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$1,799
Rent
-$4,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,799
Total Expenses
$6,699
Mortgage P&I
266%
$4,781
Property Taxes
60%
$1,085
Home Insurance
19%
$340
HOA
1%
$25
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0