Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.19% first-year return on $195k initial cash invested.
-20.19%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$4,049
Rent
-$3,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,049
Total Expenses
$7,324
Mortgage P&I
115%
$4,676
Property Taxes
23%
$929
Home Insurance
11%
$446
HOA
5%
$221
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0