Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $186k initial cash invested.
-16.73%
Cash On Cash
2.47%
Cap Rate
0.43
DSCR
$3,077
Rent
-$2,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,077
Total Expenses
$5,675
Mortgage P&I
139%
$4,269
Property Taxes
9%
$281
Home Insurance
11%
$324
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0