Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $186k initial cash invested.
-15.95%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$3,705
Rent
-$2,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,705
Total Expenses
$6,172
Mortgage P&I
115%
$4,255
Property Taxes
17%
$623
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0