Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.84% first-year return on $197k initial cash invested.
-16.84%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,996
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,996
Total Expenses
$6,765
Mortgage P&I
116%
$4,654
Property Taxes
16%
$628
Home Insurance
9%
$341
HOA
3%
$102
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0