Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $196k initial cash invested.
-20.04%
Cash On Cash
1.66%
Cap Rate
0.29
DSCR
$2,659
Rent
-$3,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,659
Total Expenses
$5,930
Mortgage P&I
166%
$4,426
Property Taxes
18%
$466
Home Insurance
13%
$346
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0