Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $186k initial cash invested.
-20.05%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$4,872
Rent
-$3,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,872
Total Expenses
$7,987
Mortgage P&I
90%
$4,385
Property Taxes
37%
$1,797
Home Insurance
6%
$315
HOA
5%
$223
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0