Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.48% first-year return on $186k initial cash invested.
-14.48%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$3,563
Rent
-$2,239
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,563
Total Expenses
$5,802
Mortgage P&I
120%
$4,273
Property Taxes
8%
$288
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0