Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.55% first-year return on $195k initial cash invested.
-3.55%
Cash On Cash
5.58%
Cap Rate
0.96
DSCR
$7,768
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,768
Total Expenses
$8,345
Mortgage P&I
58%
$4,511
Property Taxes
7%
$548
Home Insurance
4%
$325
HOA
12%
$942
Property Management
10%
$777
CapEx
5%
$388
Vacancy
6%
$466
Maintenance
5%
$388
Other
0%
$0