Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.66% first-year return on $192k initial cash invested.
-6.66%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$5,294
Rent
-$1,066
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,294
Total Expenses
$6,360
Mortgage P&I
87%
$4,581
Property Taxes
2%
$82
Home Insurance
6%
$320
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0