Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $193k initial cash invested.
-10.47%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$4,561
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,561
Total Expenses
$6,247
Mortgage P&I
99%
$4,534
Property Taxes
4%
$205
Home Insurance
7%
$322
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0