Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $199k initial cash invested.
-17.65%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,593
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,593
Total Expenses
$6,522
Mortgage P&I
132%
$4,743
Property Taxes
14%
$509
Home Insurance
9%
$335
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0