Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $198k initial cash invested.
-17.18%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,193
Rent
-$2,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,193
Total Expenses
$7,030
Mortgage P&I
113%
$4,720
Property Taxes
19%
$784
Home Insurance
8%
$327
HOA
3%
$108
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0