Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $198k initial cash invested.
-14.67%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,922
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,922
Total Expenses
$6,342
Mortgage P&I
119%
$4,666
Property Taxes
9%
$342
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0