Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $193k initial cash invested.
-18.15%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$4,265
Rent
-$2,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,265
Total Expenses
$7,180
Mortgage P&I
104%
$4,440
Property Taxes
25%
$1,064
Home Insurance
8%
$324
HOA
6%
$244
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0