Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.9% first-year return on $191k initial cash invested.
-18.9%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,201
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,201
Total Expenses
$6,212
Mortgage P&I
143%
$4,562
Property Taxes
15%
$493
Home Insurance
10%
$325
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0