Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $195k initial cash invested.
-17.02%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,436
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,436
Total Expenses
$7,206
Mortgage P&I
103%
$4,573
Property Taxes
22%
$997
Home Insurance
7%
$326
HOA
4%
$156
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0