Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $193k initial cash invested.
-13.46%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$3,760
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,760
Total Expenses
$5,927
Mortgage P&I
119%
$4,462
Property Taxes
2%
$82
Home Insurance
9%
$322
HOA
2%
$83
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0