Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.03% first-year return on $192k initial cash invested.
-19.03%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,692
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,692
Total Expenses
$6,741
Mortgage P&I
120%
$4,436
Property Taxes
28%
$1,022
Home Insurance
9%
$322
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0