Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.45% first-year return on $196k initial cash invested.
-15.45%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$4,347
Rent
-$2,523
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,347
Total Expenses
$6,870
Mortgage P&I
105%
$4,561
Property Taxes
15%
$638
Home Insurance
9%
$376
HOA
4%
$165
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0