Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.04% first-year return on $197k initial cash invested.
-21.04%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$2,273
Rent
-$3,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$5,724
Mortgage P&I
200%
$4,548
Property Taxes
9%
$210
Home Insurance
15%
$345
HOA
1%
$30
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0