Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.72% first-year return on $198k initial cash invested.
-14.72%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$4,218
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,218
Total Expenses
$6,652
Mortgage P&I
108%
$4,549
Property Taxes
16%
$674
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0