Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.72% first-year return on $197k initial cash invested.
-13.72%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$4,401
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,401
Total Expenses
$6,656
Mortgage P&I
103%
$4,545
Property Taxes
14%
$626
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0