Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.84% first-year return on $188k initial cash invested.
-14.84%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,894
Rent
-$2,324
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
6.4%
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
$3,894
Total Expenses
$6,218
Mortgage P&I
115%
$4,484
Property Taxes
7%
$266
Home Insurance
8%
$313
HOA
4%
$142
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0