Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.65% first-year return on $191k initial cash invested.
-14.65%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$3,899
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,899
Total Expenses
$6,231
Mortgage P&I
113%
$4,415
Property Taxes
12%
$480
Home Insurance
8%
$322
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0