Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $188k initial cash invested.
-14.49%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,571
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,571
Total Expenses
$5,836
Mortgage P&I
125%
$4,449
Property Taxes
4%
$143
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0