Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.59% first-year return on $199k initial cash invested.
-21.59%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,168
Rent
-$3,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,168
Total Expenses
$6,743
Mortgage P&I
149%
$4,732
Property Taxes
27%
$845
Home Insurance
11%
$343
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0