Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $198k initial cash invested.
-19.78%
Cash On Cash
2.41%
Cap Rate
0.38
DSCR
$2,780
Rent
-$3,265
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$6,045
Mortgage P&I
181%
$5,020
Property Taxes
11%
$302
Home Insurance
0%
$0
PManagement
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0
Google Maps with comparables properties is loading...