Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.66% first-year return on $194k initial cash invested.
-17.66%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$4,149
Rent
-$2,856
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,149
Total Expenses
$7,005
Mortgage P&I
111%
$4,624
Property Taxes
22%
$920
Home Insurance
8%
$324
HOA
1%
$59
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0