Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $187k initial cash invested.
-16.58%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,533
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,533
Total Expenses
$6,114
Mortgage P&I
124%
$4,374
Property Taxes
14%
$509
Home Insurance
9%
$312
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0