Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.81% first-year return on $193k initial cash invested.
-16.81%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$4,133
Rent
-$2,708
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,133
Total Expenses
$6,841
Mortgage P&I
110%
$4,532
Property Taxes
22%
$898
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0