Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $195k initial cash invested.
-10.2%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$5,498
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,498
Total Expenses
$7,157
Mortgage P&I
81%
$4,458
Property Taxes
10%
$537
Home Insurance
6%
$325
HOA
7%
$407
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0