Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $194k initial cash invested.
-10.5%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$4,712
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,712
Total Expenses
$6,411
Mortgage P&I
97%
$4,575
Property Taxes
6%
$286
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0