Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $193k initial cash invested.
-11.57%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$4,925
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,925
Total Expenses
$6,790
Mortgage P&I
90%
$4,434
Property Taxes
15%
$747
Home Insurance
7%
$329
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0