Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $186k initial cash invested.
-14.5%
Cash On Cash
2.99%
Cap Rate
0.52
DSCR
$4,468
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,468
Total Expenses
$6,717
Mortgage P&I
95%
$4,233
Property Taxes
23%
$1,043
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0