Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $188k initial cash invested.
-15.47%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$3,537
Rent
-$2,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,537
Total Expenses
$5,955
Mortgage P&I
121%
$4,265
Property Taxes
15%
$525
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0