Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $197k initial cash invested.
-16.6%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$4,312
Rent
-$2,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,312
Total Expenses
$7,042
Mortgage P&I
104%
$4,503
Property Taxes
26%
$1,102
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0