Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $192k initial cash invested.
-17.14%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$3,870
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,870
Total Expenses
$6,613
Mortgage P&I
116%
$4,497
Property Taxes
20%
$792
Home Insurance
8%
$317
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0