Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $187k initial cash invested.
-7.9%
Cash On Cash
4.49%
Cap Rate
0.77
DSCR
$5,067
Rent
-$1,232
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,067
Total Expenses
$6,299
Mortgage P&I
85%
$4,313
Property Taxes
7%
$354
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0