Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $198k initial cash invested.
-17.44%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$3,607
Rent
-$2,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,607
Total Expenses
$6,478
Mortgage P&I
127%
$4,566
Property Taxes
17%
$629
Home Insurance
10%
$346
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0