Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.13% first-year return on $187k initial cash invested.
-7.13%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$4,988
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,988
Total Expenses
$6,098
Mortgage P&I
88%
$4,373
Property Taxes
2%
$118
Home Insurance
6%
$311
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0