Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.03% first-year return on $199k initial cash invested.
-13.03%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$4,037
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,037
Total Expenses
$6,201
Mortgage P&I
114%
$4,600
Property Taxes
5%
$219
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0