Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $191k initial cash invested.
-8.34%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$5,358
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,358
Total Expenses
$6,686
Mortgage P&I
84%
$4,499
Property Taxes
9%
$479
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0