Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $194k initial cash invested.
-13.34%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$4,769
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,769
Total Expenses
$6,927
Mortgage P&I
93%
$4,413
Property Taxes
15%
$738
Home Insurance
7%
$327
HOA
4%
$210
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0