Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $186k initial cash invested.
-13.12%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$4,351
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,351
Total Expenses
$6,381
Mortgage P&I
99%
$4,322
Property Taxes
14%
$603
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0