Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.12% first-year return on $198k initial cash invested.
-14.12%
Cash On Cash
3.13%
Cap Rate
0.54
DSCR
$4,461
Rent
-$2,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,461
Total Expenses
$6,789
Mortgage P&I
102%
$4,560
Property Taxes
17%
$737
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0