Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $187k initial cash invested.
-14.34%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$4,235
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,235
Total Expenses
$6,467
Mortgage P&I
101%
$4,281
Property Taxes
17%
$730
Home Insurance
8%
$354
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0