Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $196k initial cash invested.
-21.13%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,229
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,229
Total Expenses
$6,686
Mortgage P&I
140%
$4,534
Property Taxes
20%
$661
Home Insurance
10%
$327
HOA
10%
$325
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0