Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $195k initial cash invested.
-13.76%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$4,044
Rent
-$2,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,044
Total Expenses
$6,281
Mortgage P&I
111%
$4,497
Property Taxes
9%
$357
Home Insurance
8%
$332
HOA
1%
$44
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0