Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $198k initial cash invested.
-17.7%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$3,087
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,087
Total Expenses
$6,013
Mortgage P&I
147%
$4,535
Property Taxes
11%
$335
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0