Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.73% first-year return on $197k initial cash invested.
-13.73%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$4,439
Rent
-$2,258
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
$4,439
Total Expenses
$6,697
Mortgage P&I
105%
$4,647
Property Taxes
11%
$485
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0