Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $194k initial cash invested.
-17.68%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,878
Rent
-$2,859
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
6.5%
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
$3,878
Total Expenses
$6,737
Mortgage P&I
120%
$4,667
Property Taxes
18%
$715
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0