Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $199k initial cash invested.
-14.4%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$3,809
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,809
Total Expenses
$6,203
Mortgage P&I
122%
$4,631
Property Taxes
7%
$250
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0