Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $199k initial cash invested.
-19.37%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$3,912
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,912
Total Expenses
$7,122
Mortgage P&I
118%
$4,614
Property Taxes
17%
$659
Home Insurance
9%
$341
HOA
13%
$490
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0