Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $194k initial cash invested.
-17.45%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,590
Rent
-$2,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$6,405
Mortgage P&I
125%
$4,492
Property Taxes
18%
$653
Home Insurance
9%
$326
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0