Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $187k initial cash invested.
-16.76%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$3,192
Rent
-$2,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,192
Total Expenses
$5,804
Mortgage P&I
135%
$4,301
Property Taxes
11%
$350
Home Insurance
10%
$322
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0