Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $198k initial cash invested.
-18.65%
Cash On Cash
2.73%
Cap Rate
0.43
DSCR
$4,010
Rent
-$3,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$4,010
Total Expenses
$7,080
Mortgage P&I
125%
$5,007
Property Taxes
26%
$1,030
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0