Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.75% first-year return on $198k initial cash invested.
-15.75%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$4,436
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,436
Total Expenses
$7,041
Mortgage P&I
104%
$4,617
Property Taxes
21%
$932
Home Insurance
8%
$338
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0