Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $198k initial cash invested.
-21.73%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,318
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,318
Total Expenses
$6,912
Mortgage P&I
142%
$4,709
Property Taxes
25%
$827
Home Insurance
10%
$332
HOA
5%
$181
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0