Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $188k initial cash invested.
-15.83%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$3,771
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,771
Total Expenses
$6,255
Mortgage P&I
116%
$4,357
Property Taxes
16%
$593
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0