Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $193k initial cash invested.
-17.25%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$3,921
Rent
-$2,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,921
Total Expenses
$6,693
Mortgage P&I
118%
$4,635
Property Taxes
18%
$715
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0