Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.1% first-year return on $194k initial cash invested.
-17.1%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,676
Rent
-$2,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,676
Total Expenses
$6,440
Mortgage P&I
122%
$4,500
Property Taxes
18%
$651
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0