Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $194k initial cash invested.
-17.44%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$4,541
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,541
Total Expenses
$7,357
Mortgage P&I
100%
$4,525
Property Taxes
23%
$1,029
Home Insurance
7%
$325
HOA
7%
$298
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0