Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $187k initial cash invested.
-12.81%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$4,290
Rent
-$1,993
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,290
Total Expenses
$6,283
Mortgage P&I
101%
$4,335
Property Taxes
10%
$449
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0