Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $198k initial cash invested.
-21.21%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$3,440
Rent
-$3,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,440
Total Expenses
$6,932
Mortgage P&I
146%
$5,007
Property Taxes
30%
$1,030
Home Insurance
0%
$1
PManagement
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Google Maps with comparables properties is loading...