Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $197k initial cash invested.
-12.15%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$4,686
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,686
Total Expenses
$6,680
Mortgage P&I
97%
$4,566
Property Taxes
12%
$548
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0