Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.46% first-year return on $196k initial cash invested.
-24.46%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,358
Rent
-$4,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,358
Total Expenses
$6,359
Mortgage P&I
196%
$4,627
Property Taxes
29%
$690
Home Insurance
18%
$429
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0