Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.49% first-year return on $195k initial cash invested.
-20.49%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,803
Rent
-$3,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,803
Total Expenses
$6,138
Mortgage P&I
162%
$4,547
Property Taxes
19%
$537
Home Insurance
12%
$326
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0