Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $192k initial cash invested.
-9.72%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$4,548
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$182k
Closing costs
1%
$9,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,548
Total Expenses
$6,100
Mortgage P&I
97%
$4,427
Property Taxes
4%
$172
Home Insurance
7%
$319
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0