Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $194k initial cash invested.
-20.04%
Cash On Cash
1.88%
Cap Rate
0.33
DSCR
$4,594
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,594
Total Expenses
$7,832
Mortgage P&I
97%
$4,458
Property Taxes
40%
$1,856
Home Insurance
7%
$323
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0