Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $192k initial cash invested.
-19.97%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,200
Rent
-$3,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$6,403
Mortgage P&I
138%
$4,415
Property Taxes
27%
$848
Home Insurance
10%
$308
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0