Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $192k initial cash invested.
-14.36%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$4,344
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,344
Total Expenses
$6,648
Mortgage P&I
103%
$4,468
Property Taxes
16%
$710
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0