Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $192k initial cash invested.
-16.21%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,671
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,671
Total Expenses
$6,260
Mortgage P&I
121%
$4,428
Property Taxes
15%
$562
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0