Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $198k initial cash invested.
-14.47%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$4,236
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,236
Total Expenses
$6,619
Mortgage P&I
110%
$4,653
Property Taxes
12%
$524
Home Insurance
8%
$340
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0