Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.13% first-year return on $199k initial cash invested.
-22.13%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,989
Rent
-$3,673
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,989
Total Expenses
$6,662
Mortgage P&I
154%
$4,590
Property Taxes
32%
$964
Home Insurance
11%
$332
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0