Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.78% first-year return on $199k initial cash invested.
-15.78%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,684
Rent
-$2,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,684
Total Expenses
$6,300
Mortgage P&I
125%
$4,620
Property Taxes
1%
$42
Home Insurance
9%
$341
HOA
9%
$340
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0