Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $191k initial cash invested.
-18.81%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$2,767
Rent
-$3,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,767
Total Expenses
$5,767
Mortgage P&I
159%
$4,402
Property Taxes
11%
$318
Home Insurance
12%
$328
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0