Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $188k initial cash invested.
-10.6%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$4,616
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,616
Total Expenses
$6,273
Mortgage P&I
95%
$4,379
Property Taxes
8%
$366
Home Insurance
7%
$324
HOA
0%
$3
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0