Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.05% first-year return on $199k initial cash invested.
-27.05%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,750
Rent
-$4,492
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
$1,750
Total Expenses
$6,242
Mortgage P&I
262%
$4,592
Property Taxes
49%
$862
Home Insurance
19%
$332
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0