Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.37% first-year return on $193k initial cash invested.
-21.37%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$2,593
Rent
-$3,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,593
Total Expenses
$6,039
Mortgage P&I
174%
$4,506
Property Taxes
20%
$526
Home Insurance
13%
$332
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0