Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.78% first-year return on $188k initial cash invested.
-15.78%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$3,672
Rent
-$2,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,672
Total Expenses
$6,138
Mortgage P&I
122%
$4,474
Property Taxes
11%
$391
Home Insurance
9%
$318
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0