Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $187k initial cash invested.
-14.52%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$4,923
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,923
Total Expenses
$7,186
Mortgage P&I
88%
$4,347
Property Taxes
25%
$1,236
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0