Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.05% first-year return on $187k initial cash invested.
-14.05%
Cash On Cash
3.1%
Cap Rate
0.54
DSCR
$4,096
Rent
-$2,190
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,096
Total Expenses
$6,286
Mortgage P&I
105%
$4,286
Property Taxes
15%
$622
Home Insurance
8%
$312
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0