Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.68% first-year return on $196k initial cash invested.
-16.68%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,542
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,542
Total Expenses
$6,269
Mortgage P&I
129%
$4,563
Property Taxes
12%
$436
Home Insurance
9%
$332
HOA
0%
$17
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0