Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $194k initial cash invested.
-9.1%
Cash On Cash
4.22%
Cap Rate
0.73
DSCR
$5,085
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,085
Total Expenses
$6,555
Mortgage P&I
88%
$4,462
Property Taxes
9%
$462
Home Insurance
6%
$310
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0