Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $188k initial cash invested.
-20.26%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$2,833
Rent
-$3,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$6,012
Mortgage P&I
159%
$4,500
Property Taxes
16%
$451
Home Insurance
11%
$324
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0