Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $192k initial cash invested.
-9.41%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$4,923
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,923
Total Expenses
$6,429
Mortgage P&I
91%
$4,456
Property Taxes
7%
$354
Home Insurance
7%
$340
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0