Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.48% first-year return on $199k initial cash invested.
-20.48%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,506
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,506
Total Expenses
$5,907
Mortgage P&I
185%
$4,636
Property Taxes
11%
$288
Home Insurance
13%
$332
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0