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 $194k initial cash invested.
-20.49%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,834
Rent
-$3,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,834
Total Expenses
$7,140
Mortgage P&I
120%
$4,583
Property Taxes
30%
$1,157
Home Insurance
8%
$325
HOA
2%
$78
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0