Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $187k initial cash invested.
-12.71%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$4,111
Rent
-$1,982
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,111
Total Expenses
$6,093
Mortgage P&I
110%
$4,529
Property Taxes
4%
$170
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0