Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.2% first-year return on $195k initial cash invested.
-7.2%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$5,499
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,499
Total Expenses
$6,667
Mortgage P&I
84%
$4,645
Property Taxes
5%
$268
Home Insurance
6%
$324
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0