Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $198k initial cash invested.
-17.68%
Cash On Cash
2.27%
Cap Rate
0.4
DSCR
$3,942
Rent
-$2,920
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%
$9,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,942
Total Expenses
$6,862
Mortgage P&I
114%
$4,505
Property Taxes
25%
$1,000
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0