Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $187k initial cash invested.
-11.57%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$4,629
Rent
-$1,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,629
Total Expenses
$6,433
Mortgage P&I
94%
$4,332
Property Taxes
13%
$614
Home Insurance
6%
$284
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0