Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $197k initial cash invested.
-15.44%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$4,201
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,201
Total Expenses
$6,731
Mortgage P&I
111%
$4,647
Property Taxes
16%
$660
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0