Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $191k initial cash invested.
-14.88%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$3,979
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,979
Total Expenses
$6,343
Mortgage P&I
109%
$4,354
Property Taxes
16%
$618
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0