Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $197k initial cash invested.
-10.44%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$4,643
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,643
Total Expenses
$6,359
Mortgage P&I
98%
$4,536
Property Taxes
6%
$287
Home Insurance
7%
$329
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0