Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $199k initial cash invested.
-15.67%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$4,607
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,607
Total Expenses
$7,207
Mortgage P&I
102%
$4,714
Property Taxes
21%
$964
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0