Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $187k initial cash invested.
-17.4%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,904
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,904
Total Expenses
$6,620
Mortgage P&I
114%
$4,464
Property Taxes
21%
$827
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0