Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $194k initial cash invested.
-23.17%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,306
Rent
-$3,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,306
Total Expenses
$6,052
Mortgage P&I
197%
$4,532
Property Taxes
20%
$459
Home Insurance
14%
$332
HOA
6%
$130
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0