Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $195k initial cash invested.
-17.68%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$4,744
Rent
-$2,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,744
Total Expenses
$7,623
Mortgage P&I
96%
$4,565
Property Taxes
32%
$1,510
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0