Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $196k initial cash invested.
-15.81%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$4,123
Rent
-$2,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,123
Total Expenses
$6,702
Mortgage P&I
110%
$4,527
Property Taxes
18%
$736
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0