Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.67% first-year return on $199k initial cash invested.
-23.67%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,416
Rent
-$3,917
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,416
Total Expenses
$6,333
Mortgage P&I
190%
$4,591
Property Taxes
31%
$748
Home Insurance
14%
$348
HOA
1%
$17
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0