Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $188k initial cash invested.
-15%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$4,227
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,227
Total Expenses
$6,576
Mortgage P&I
107%
$4,526
Property Taxes
10%
$428
Home Insurance
7%
$313
HOA
5%
$210
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0