Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.54% first-year return on $199k initial cash invested.
-21.54%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,976
Rent
-$3,572
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,976
Total Expenses
$6,548
Mortgage P&I
159%
$4,724
Property Taxes
21%
$629
Home Insurance
11%
$341
HOA
3%
$79
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0