Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.69% first-year return on $197k initial cash invested.
-14.69%
Cash On Cash
2.96%
Cap Rate
0.52
DSCR
$5,203
Rent
-$2,415
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,203
Total Expenses
$7,618
Mortgage P&I
86%
$4,471
Property Taxes
28%
$1,463
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0